Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Unless we state otherwise or the context otherwise requires, references in this Annual Report on Form 10-K to the “Company”, “BrightSphere” or “BSIG” refer to BrightSphere Investment Group Inc., and references to “we,” “our” and “us” refer to BSIG and its consolidated subsidiaries and previously disposed equity-accounted Affiliate, excluding discontinued operations. References to the holding company or “Center” excluding the Affiliates refer to BrightSphere Inc., or BSUS, a Delaware corporation and indirect, wholly owned subsidiary of BSIG. Unless we state otherwise or the context otherwise requires, references in this Annual Report on Form 10-K to “Affiliates” or an “Affiliate” refer to the asset management firms in which we have or previously had an ownership interest. References in this Annual Report on Form 10-K to “OM plc” refer to Old Mutual plc, our former parent. None of the information in this Annual Report on Form 10-K constitutes either an offer or a solicitation to buy or sell Acadian’s products or services, nor is any such information a recommendation for Acadian’s products or services.
The following discussion of our financial condition and results of operations should be read in conjunction with our Consolidated Financial Statements and related notes which appear in this Annual Report on Form 10-K in Item 8, Financial Statements and Supplementary Data.
This discussion contains forward-looking statements that involve risks and uncertainties. See “Special Note Regarding Forward-Looking Statements” for more information. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of various factors, including those discussed below and elsewhere in this Annual Report on Form 10-K.
This Management’s Discussion and Analysis of Financial Condition and Results of Operations, or MD&A, is designed to provide a reader of our financial statements with a narrative from the perspective of our management on our financial condition, results of operations, liquidity and certain other factors that may affect our future results.
Our MD&A is presented in five sections:
•Overview provides a brief description of our business. It includes information on our reporting segment and underlying Affiliate, a summary of The Economics of Our Business and an explanation of How We Measure Performance using a non-GAAP measure which we refer to as economic net income, or ENI. This section also provides a Summary Results of Operations and information regarding our Assets Under Management by Affiliate, strategy, client type and client location, and net flows by segment, client type and client location.
•U.S. GAAP Results of Operations for the years ended December 31, 2022, 2021 and 2020 includes an explanation of changes in our U.S. GAAP revenue, expense, and other items over the last three years as well as key U.S. GAAP operating metrics.
•Non-GAAP Supplemental Performance Measure—Economic Net Income and Segment Analysis includes an explanation of the key differences between U.S. GAAP net income and ENI, the key measure management uses to evaluate our performance. This section also provides a reconciliation between U.S. GAAP net income and ENI for the years ended December 31, 2022, 2021 and 2020, as well as a reconciliation of key ENI operating items including ENI revenue and ENI operating expenses. This section also provides key Non-GAAP operating metrics and a calculation of tax on economic net income. In addition, this section provides analysis for our business segment.
•Capital Resources and Liquidity discusses our key balance sheet data. This section discusses Cash Flows from the business; Working Capital and Long-Term Debt; Adjusted EBITDA; Future Capital Needs; and Commitments, Contingencies and Off-Balance Sheet Obligations. The discussion of Adjusted EBITDA includes an explanation of how we calculate Adjusted EBITDA and a reconciliation of U.S. GAAP net income attributable to controlling interests to Adjusted EBITDA.
•Critical Accounting Policies and Estimates provides a discussion of the key accounting policies and estimates that we believe are the most critical to an understanding of our results of operations and financial condition. These accounting policies and estimates require complex management judgment regarding matters that are highly uncertain at the time policies were applied and estimates were made.
Overview
We are a global asset management holding company headquartered in Boston, Massachusetts. We historically held interests in a group of investment management firms (the “Affiliates”) individually headquartered in the United States. We have completed the disposition of certain Affiliates and currently operate our business through the following segment:
•Quant & Solutions—comprised of versatile, often highly-tailored strategies that leverage data and technology in a computational, factor-based investment process across a range of asset classes in developed and emerging markets, including global, non-U.S. and small-cap equities, as well as managed volatility, ESG, multi-asset, equity alternatives, and long/short strategies. This segment is comprised of our interest in our sole Affiliate, Acadian Asset Management LLC (“Acadian”).
Through Acadian, we offer a diverse range of actively-managed investment strategies and products to institutional investors around the globe.
The corporate head office is included within the Other category, along with our previously disposed Affiliate, Campbell Global, LLC (“Campbell Global”) for the years ended December 31, 2021 and 2020. We completed the sale of our equity interest in Campbell Global in August 2021. Investment Counselors of Maryland, LLC (“ICM”) is also included in the Other category for the year ended December 31, 2021. We completed the sale of our equity interests in ICM in July 2021. The corporate head office expenses are not allocated to the Company’s business segment but the Chief Operating Decision Maker (“CODM”) does consider the cost structure of the corporate head office when evaluating the financial performance of our segment.
The following previously divested Affiliates are included in the Liquid Alpha segment for the year ended December 31, 2020: Barrow Hanley, Mewhinney & Strauss LLC (“Barrow”), Copper Rock Capital Partners (“Copper Rock”) and ICM.
Under U.S. GAAP, Acadian is consolidated into our financial statements. We may also be required to consolidate Acadian’s sponsored investment entities, or Funds, due to the nature of our decision-making rights, our economic interests in these Funds or the rights of third party clients in those Funds.
The Economics of Our Business
Our profitability is affected by a variety of factors including the level and composition of our average assets under
management, or AUM, fee rates charged on AUM and our expense structure. We earn management fees based on assets under management. Approximately 80% of our management fees are calculated based on average AUM (calculated on either a daily or monthly basis) with the remainder of our management fees calculated based on period-end AUM. Changes in the levels of our AUM are driven by market investment performance and net client cash flows. We may also earn performance fees, or adjust management fees, when certain accounts differ in relation to relevant benchmarks or exceed or fail to exceed required returns. Approximately $11.9 billion, or 13%, of our AUM are in accounts with incentive fee features in which we participate in the performance fee. The majority of these performance fees are calculated based on value added over the relevant benchmarks on a rolling one-year basis.
Our largest expense item is compensation and benefits paid to our employees, which consists of both fixed and variable components. Fixed compensation and benefits represents base salaries and wages, payroll taxes and the costs of our employee benefit programs. Variable compensation, calculated as described below, may be awarded in cash, equity or profit interests.
The arrangements in place with Acadian result in the sharing of economics between BSUS and Acadian’s key management personnel using a profit-sharing model. Profit sharing affects two elements within our earnings: (i) the calculation of variable compensation and (ii) the level of Acadian’s equity or profit interests distribution to its employees.
Variable compensation is the portion of earnings that is contractually allocated to Acadian employees as a bonus pool, typically representing a percentage of earnings before variable compensation, which is measured as revenues less fixed compensation and benefits and other operating and administrative expenses. Profits after variable compensation are shared between us and Acadian key employee equity holders according to our respective equity or profit interests ownership. The sharing of profits in this manner ensures that the economic interests of Acadian key employees and those of BSUS are aligned, both in terms of generating strong annual earnings as well as investing those earnings back into the business in order to generate growth over the long term. We view profit sharing as an attractive operating model, as it allows us to share in the benefits of operating leverage as the business grows, and ensures all equity and profit interests holders are incentivized to achieve that growth.
Equity or profit interests owned by Acadian key employees are awarded as part of their variable compensation arrangement. Over time, Acadian key employee-owned equity or profit interests are recycled from one generation of employee owners to the next, either by the next generation purchasing equity or profit interests directly from retiring principals, or by Acadian key employees forgoing cash bonuses in exchange for the equivalent value in Acadian equity or profit interests. The recycling of equity or profit interests is often facilitated by BSUS; see “—U.S. GAAP Results of Operations—U.S. GAAP Expenses—Compensation and Benefits Expense” for a further discussion. Employee equity is valued at a fixed multiple of profits, so employees have transparency into both their earning potential in any year from the bonus pool and share of profits, as well as the current value of their equity and the long-term potential to realize value from its growth.
In this structure, key employees who are managing the business have incentives to manage for profit, but also to manage the business prudently, in the interest of their clients, and invest for growth, since they will benefit over the long term as both employees and equity holders. In this way, Acadian is aligned with BSUS and the public shareholders to generate profits and growth over time.
How We Measure Performance
We manage our business based on one segment, reflecting how our management assesses the performance of our business.
In measuring and monitoring the key components of our earnings, our management uses a non-GAAP financial measure, ENI, to evaluate the financial performance of, and to make operational decisions for, our business. We also use ENI to make resource allocation decisions, determine appropriate levels of investment or dividend payout, manage balance sheet leverage, determine Affiliate variable compensation and equity distributions, and incentivize management. It is an important measure in evaluating our financial performance because we believe it most accurately represents our operating performance and cash generation capability.
ENI differs from net income determined in accordance with U.S. GAAP as a result of both the reclassification of certain income statement items and the exclusion of certain non-cash or non-recurring income statement items. In particular, ENI excludes non-cash charges representing the changes in the value of Affiliate equity and profit interests held by Affiliate key employees, the results of discontinued operations which are no longer part of our business, restructuring costs, capital transaction costs, seed capital and co-investment gains, losses and related financing costs, and that portion of consolidated Funds which are not attributable to our stockholders.
ENI revenue is primarily comprised of the fee revenues paid to us by our clients for our advisory services and earnings from our former equity-accounted Affiliate. Revenue included within ENI differs from U.S. GAAP revenue in that it excludes amounts from consolidated Funds which are not attributable to our stockholders, and it includes our share of earnings from our former equity-accounted Affiliate.
ENI expenses are calculated to reflect all usual expenses from ongoing continuing operations attributable to our stockholders. Expenses included within ENI differ from U.S. GAAP expenses in that they exclude amounts from consolidated Funds which are not attributable to our stockholders, revaluations of Affiliate key employee owned equity and profit interests, amortization and impairment of acquired intangibles and other acquisition-related items, and certain other non-cash expenses.
“Non-controlling interests” is a concept under U.S. GAAP that identifies net components of revenues and expenses that are not attributable to our stockholders. For example, the portion of the net income (loss) of any consolidated Funds that is attributable to the outside investors or clients of the consolidated Funds is included in “Non-controlling interests” in our Consolidated Financial Statements. Conversely, “controlling interests” is the portion of revenue or expense that is attributable to our stockholders.
For a more detailed discussion of the differences between U.S. GAAP net income and economic net income, see “—Non-GAAP Supplemental Performance Measure — Economic Net Income and Segment Analysis.”
Summary Results of Operations
The following table summarizes our results of operations for the years ended December 31, 2022, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Years ended December 31, | | Increase (Decrease) |
($ in millions, unless otherwise noted) | 2022 | | 2021 | | 2020 | | 2022 vs. 2021 | | 2021 vs. 2020 |
U.S. GAAP Basis | | | | | | | | | |
Revenue | $ | 417.2 | | | $ | 523.8 | | | $ | 499.5 | | | $ | (106.6) | | | $ | 24.3 | |
Pre-tax income from continuing operations attributable to controlling interests | 144.8 | | | 178.1 | | | 344.4 | | | (33.3) | | | (166.3) | |
Net income from continuing operations attributable to controlling interests | 100.6 | | | 128.1 | | | 247.3 | | | (27.5) | | | (119.2) | |
Net income attributable to controlling interests | 100.6 | | | 828.4 | | | 286.7 | | | (727.8) | | | 541.7 | |
U.S. GAAP operating margin(1) | 40 | % | | 28 | % | | 26 | % | | 1241 bps | | 147 bps |
Earnings per share, basic ($) | $ | 2.39 | | | $ | 10.73 | | | $ | 3.53 | | | $ | (8.34) | | | $ | 7.20 | |
Earnings per share, diluted ($) | 2.33 | | | 10.29 | | | 3.49 | | | $ | (7.96) | | | $ | 6.80 | |
Basic shares outstanding (in millions) | 42.1 | | | 77.2 | | | 81.3 | | | (35.1) | | | (4.1) | |
Diluted shares outstanding (in millions) | 43.2 | | | 80.5 | | | 82.0 | | | (37.3) | | | (1.5) | |
Economic Net Income Basis(2)(3) | | | | | | | | | |
(Non-GAAP measure used by management) | | | | | | | | | |
ENI revenue(4) | $ | 416.8 | | | $ | 523.5 | | | $ | 492.3 | | | $ | (106.7) | | | $ | 31.2 | |
Pre-tax economic net income(5) | 112.0 | | | 165.4 | | | 120.8 | | | (53.4) | | | 44.6 | |
ENI operating margin(6) | 32 | % | | 38 | % | | 31 | % | | (617) bps | | 776 bps |
Adjusted EBITDA | $ | 150.1 | | | $ | 211.7 | | | $ | 164.9 | | | $ | (61.6) | | | $ | 46.8 | |
Economic net income(7) | 81.6 | | | 118.3 | | | 88.3 | | | (36.7) | | | 30.0 | |
ENI diluted EPS ($) | $ | 1.89 | | | $ | 1.47 | | | $ | 1.08 | | | $ | 0.42 | | | $ | 0.39 | |
Other Operational Information | | | | | | | | | |
Assets under management (AUM) excluding discontinued operations at year end (in billions) | $ | 93.6 | | | $ | 117.2 | | | $ | 116.0 | | | $ | (23.6) | | | $ | 1.2 | |
Net client cash flows (in billions) | (3.1) | | | (5.9) | | | (4.9) | | | 2.8 | | | (1.0) | |
Annualized revenue impact of net flows(8) | (5.0) | | | (10.3) | | | (31.0) | | | 5.3 | | | 20.7 | |
(1)U.S. GAAP operating margin equals operating income from continuing operations divided by total revenue.
(2)Economic net income is a non-GAAP measure we use to evaluate the performance of our business. For a reconciliation to U.S. GAAP financial information and a further discussion of economic net income refer to “—Non-GAAP Supplemental Performance Measures—Economic Net Income and Segment Analysis.”
(3)Excludes restructuring costs of $0.1 million and costs associated with the transfer of an insurance policy from our former Parent of $1.2 million for the year ended December 31, 2022. Excludes income from discontinued operations attributable to controlling interests, as well as restructuring at the Center and Affiliate of $3.8 million, costs associated with the transfer of an insurance policy from our former Parent of $1.2 million, and the gain on sale of subsidiaries of $48.6 million for the year ended December 31, 2021. Excludes income from discontinued operations attributable to controlling interests, as well as restructuring costs at the Center and subsidiaries of $9.4 million, costs associated with the transfer of an insurance policy from our former Parent of $1.6 million, and the gain on sale of subsidiaries of $241.3 million for the year ended December 31, 2020.
(4)ENI revenue is the ENI measure which corresponds to U.S. GAAP revenue.
(5)Pre-tax economic net income is the ENI measure which corresponds to U.S. GAAP pre-tax income from continuing operations attributable to controlling interests.
(6)ENI operating margin is a non-GAAP efficiency measure, calculated based on ENI operating earnings divided by ENI revenue. ENI operating earnings is calculated as ENI revenue, less ENI operating expense, less ENI variable compensation. The ENI operating margin is most comparable to our U.S. GAAP operating margin (excluding the effect of consolidated Funds).
(7)Economic net income is the ENI measure which corresponds to U.S. GAAP net income from continuing operations attributable to controlling interests.
(8)Annualized revenue impact of net flows represents the difference between annualized management fees expected to be earned on new accounts and net assets contributed to existing accounts, less the annualized management fees lost on terminated accounts or net assets withdrawn from existing accounts, plus revenue impact from reinvested income and distributions, including our equity-accounted Affiliate. The annualized management fees are calculated by multiplying the annual gross fee rate for the relevant account by the net assets gained in the account in the event of a positive flow, excluding any current or future market appreciation or depreciation, or the net assets lost in the account in the event of an outflow, excluding any current or future market appreciation or depreciation. In addition, reinvested income and distributions for the segment is multiplied by average fee rate for the segment to compute the revenue impact. For a further discussion of the uses and limitations of the annualized revenue impact of net flows, see “Assets Under Management” herein.
Assets Under Management
Our total assets under management as of December 31, 2022 were $93.6 billion. The following table presents our assets under management by Affiliate as of each of the dates indicated:
| | | | | | | | | | | | | | | | | |
($ in billions) | December 31, 2022 | | December 31, 2021 | | December 31, 2020 |
Acadian Asset Management | $ | 93.6 | | | $ | 117.2 | | | $ | 108.1 | |
| | | | | |
Campbell Global(1) | — | | | — | | | 4.7 | |
| | | | | |
Investment Counselors of Maryland(2) | — | | | — | | | 3.2 | |
Total assets under management excluding discontinued operations | 93.6 | | | 117.2 | | | 116.0 | |
Landmark Partners(3) | — | | | — | | | 18.4 | |
Thompson, Siegel & Walmsley(4) | — | | | — | | | 22.3 | |
Total assets under management | $ | 93.6 | | | $ | 117.2 | | | $ | 156.7 | |
(1)On August 31, 2021, we completed the sale of all our interests in Campbell Global.
(2)On July 19, 2021, we completed the sale of all our interests in ICM.
(3)On June 2, 2021, we completed the sale of all our interests in Landmark Partners (“Landmark”).
(4)On July 22, 2021, we completed the sale of all our equity interests in Thompson, Siegel & Walmsley LLC (“TSW”).
Our strategies include:
i.Developed Markets equity, which includes Quant & Solutions U.S., global, and international equities;
ii.Emerging Markets equity, which includes Quant & Solutions equity investments in the emerging and frontier markets; and
iii.Other, which is mainly comprised of forestry and equities managed by our previous Affiliates.
The following table presents our assets under management by strategy as of each of the dates indicated:
| | | | | | | | | | | | | | | | | |
($ in billions) | December 31, 2022 | | December 31, 2021 | | December 31, 2020 |
Developed Markets | $ | 73.2 | | | $ | 89.3 | | | $ | 81.1 | |
Emerging Markets | 20.4 | | | 27.9 | | | 27.0 | |
Other | — | | | — | | | 7.9 | |
Total assets under management | $ | 93.6 | | | $ | 117.2 | | | $ | 116.0 | |
The following table shows assets under management by client type as of each of the dates indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in billions) | December 31, 2022 | | December 31, 2021 | | December 31, 2020 |
| AUM | | % of total | | AUM | | % of total | | AUM | | % of total |
Public / Government | $ | 39.3 | | | 42.0 | % | | $ | 52.6 | | | 44.9 | % | | $ | 54.3 | | | 46.8 | % |
Commingled Trust/UCITS | 21.7 | | | 23.2 | % | | 26.1 | | | 22.3 | % | | 24.1 | | | 20.8 | % |
Corporate / Union | 13.1 | | | 14.0 | % | | 15.8 | | | 13.5 | % | | 16.9 | | | 14.6 | % |
Sub-advisory | 11.8 | | | 12.6 | % | | 14.1 | | | 12.0 | % | | 11.5 | | | 9.9 | % |
Endowment / Foundation | 3.1 | | | 3.3 | % | | 3.3 | | | 2.8 | % | | 2.5 | | | 2.2 | % |
Mutual Fund | 0.6 | | | 0.6 | % | | 1.0 | | | 0.9 | % | | 2.8 | | | 2.4 | % |
Other | 4.0 | | | 4.3 | % | | 4.3 | | | 3.6 | % | | 3.9 | | | 3.3 | % |
Total assets under management | $ | 93.6 | | | | | $ | 117.2 | | | | | $ | 116.0 | | | |
The following table shows assets under management by client location as of each of the dates indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in billions) | December 31, 2022 | | December 31, 2021 | | December 31, 2020 |
| AUM | | % of total | | AUM | | % of total | | AUM | | % of total |
U.S. | $ | 62.7 | | | 67.0 | % | | $ | 77.1 | | | 65.8 | % | | $ | 77.4 | | | 66.7 | % |
Europe | 16.3 | | | 17.4 | % | | 20.1 | | | 17.2 | % | | 18.3 | | | 15.8 | % |
Asia | 3.2 | | | 3.4 | % | | 5.5 | | | 4.7 | % | | 4.5 | | | 3.9 | % |
Australia | 5.6 | | | 6.0 | % | | 5.9 | | | 5.0 | % | | 8.1 | | | 7.0 | % |
Other | 5.8 | | | 6.2 | % | | 8.6 | | | 7.3 | % | | 7.7 | | | 6.6 | % |
Total assets under management | $ | 93.6 | | | | | $ | 117.2 | | | | | $ | 116.0 | | | |
AUM flows and the annualized revenue impact of net flows
Net client cash flows and revenue impact of net client cash flows for all periods include reinvested income and distributions, and exclude realizations. Reinvested income and distributions represent investment yield that is reinvested back into the portfolios as opposed to distributed as cash.
In the following table, we present our asset flows and market appreciation (depreciation) by segment. We also present a key metric used to better understand our asset flows, the annualized revenue impact of net client cash flows. Annualized revenue impact of net flows represents annualized management fees expected to be earned on new accounts and net assets contributed to existing accounts (inflows), less the annualized management fees lost on terminated accounts or net assets withdrawn from existing accounts (outflows), plus revenue impact from reinvested income and distributions. Annualized management fee for client flow is calculated by multiplying the annual gross fee rate for the relevant account with the inflow or the outflow, including our equity-accounted Affiliate. In addition, reinvested income and distributions is multiplied by average fee rate for the respective segment to compute the revenue impact.
The annualized revenue impact of net flows metric is designed to provide investors with a better indication of the potential financial impact of net client cash flows, however it has certain limitations. For instance, it does not include assumptions for the next twelve months’ market appreciation or depreciation and investment performance associated with the assets gained or lost. Nor does it account for factors such as future client terminations or additional contributions or withdrawals over the next twelve months. Additionally, the basis points reported are fee rates based on the asset levels at the time of the transactions and do not consider the fact that client fee rates may change over the next twelve months.
The following table summarizes our asset flows and market appreciation (depreciation) by segment for each of the periods indicated:
| | | | | | | | | | | | | | | | | |
($ in billions, unless otherwise noted) | Years ended December 31, |
| 2022 | | 2021 | | 2020 |
Quant & Solutions | | | | | |
Beginning balance | $ | 117.2 | | | $ | 107.0 | | | $ | 101.6 | |
Gross inflows | 11.1 | | | 10.6 | | | 12.9 | |
Gross outflows | (18.0) | | | (19.7) | | | (17.5) | |
Reinvested income and distributions | 3.8 | | | 2.7 | | | 2.8 | |
Net flows | (3.1) | | | (6.4) | | | (1.8) | |
Market appreciation (depreciation) | (20.5) | | | 15.5 | | | 7.2 | |
Other(1) | — | | | 1.1 | | | — | |
Ending balance | $ | 93.6 | | | $ | 117.2 | | | $ | 107.0 | |
Average AUM(2) | $ | 98.7 | | | $ | 113.9 | | | $ | 94.5 | |
| | | | | |
| | | | | |
Liquid Alpha(3) | | | | | |
Beginning balance | $ | — | | | $ | 3.2 | | | $ | 58.0 | |
Sale of Affiliates | — | | | — | | | (50.3) | |
Gross inflows | — | | | — | | | 5.9 | |
Gross outflows | — | | | — | | | (10.8) | |
Reinvested income and distributions | — | | | — | | | 1.1 | |
Net flows | — | | | — | | | (3.8) | |
Market depreciation | — | | | — | | | (0.7) | |
Other(3) | — | | | (3.2) | | | — | |
Ending balance | $ | — | | | $ | — | | | $ | 3.2 | |
Average AUM | $ | — | | | $ | — | | | $ | 42.2 | |
Average AUM of consolidated Affiliates | $ | — | | | $ | — | | | $ | 40.0 | |
| | | | | |
Other(3) | | | | | |
Beginning balance | $ | — | | | $ | 5.8 | | | $ | 5.4 | |
Sale of Affiliates | — | | | (8.9) | | | — | |
Gross inflows | — | | | 0.7 | | | 1.0 | |
Gross outflows | — | | | (0.2) | | | (0.3) | |
| | | | | |
Net flows | — | | | 0.5 | | | 0.7 | |
Market appreciation (depreciation) | — | | | 0.6 | | | (0.3) | |
Other(1)(3) | — | | | 2.0 | | | — | |
Ending balance | $ | — | | | $ | — | | | $ | 5.8 | |
Average AUM | $ | — | | | $ | 5.4 | | | $ | 5.7 | |
Average AUM of consolidated Affiliates | $ | — | | | $ | 2.9 | | | $ | 5.7 | |
| | | | | |
Total | | | | | |
Beginning balance | $ | 117.2 | | | $ | 116.0 | | | $ | 165.0 | |
Sale of Affiliates | — | | | (8.9) | | | (50.3) | |
Gross inflows | 11.1 | | | 11.3 | | | 19.8 | |
Gross outflows | (18.0) | | | (19.9) | | | (28.6) | |
Reinvested income and distributions | 3.8 | | | 2.7 | | | 3.9 | |
Net flows | (3.1) | | | (5.9) | | | (4.9) | |
Market appreciation (depreciation) | (20.5) | | | 16.1 | | | 6.2 | |
Other(4) | — | | | (0.1) | | | — | |
Ending balance continuing operations | 93.6 | | | 117.2 | | | 116.0 | |
Discontinued operations(3) | — | | | — | | | 40.7 | |
Ending balance including discontinued operations | $ | 93.6 | | | $ | 117.2 | | | $ | 156.7 | |
Average AUM | $ | 98.7 | | | $ | 119.3 | | | $ | 142.4 | |
Average AUM of consolidated Affiliates | $ | 98.7 | | | $ | 116.8 | | | $ | 140.2 | |
| | | | | |
Annualized basis points: inflows | 46.6 | | | 46.4 | | | 34.6 | |
Annualized basis points: outflows | 39.6 | | | 36.5 | | | 39.7 | |
Annualized revenue impact of net flows (in millions) | $ | (5.0) | | | $ | (10.3) | | | $ | (31.0) | |
(1)AUM representing liquid alternative strategies previously excluded from the Quant & Solutions segment has been reclassified as of January 1, 2021.
(2)Average AUM equals average AUM of consolidated Affiliates.
(3)Our reportable segments reflect the sale of Landmark and TSW and the reclassification of their AUM, asset flows and market appreciation (depreciation) to discontinued operations. ICM has been reclassified to the Other category as of the beginning of the first quarter of 2021. The Other category includes movements of our previously disposed affiliates, Campbell Global and ICM, for the years ended December 31, 2021 and 2020.
(4)Other movements related to billable assets adjustment for our previous Affiliate.
We also analyze our asset flows by client type and client location. Our client types include:
i.Sub-advisory, which includes assets managed for underlying mutual fund and variable insurance products which are sponsored by insurance companies and mutual fund platforms, where the end client is typically retail;
ii.Institutional, which includes assets managed for public / government pension funds, including U.S. state and local government funds and non-U.S. sovereign wealth, local government and national pension funds; also includes corporate and union-sponsored pension plans; and
iii.Retail / other, which includes assets managed for mutual funds sponsored by our Affiliates, defined contribution plans and accounts managed for high net worth clients.
The following table summarizes our asset flows by client type for each of the periods indicated:
| | | | | | | | | | | | | | | | | |
($ in billions) | Years ended December 31, |
| 2022 | | 2021 | | 2020 |
Sub-advisory | | | | | |
Beginning balance | $ | 14.1 | | | $ | 11.5 | | | $ | 28.5 | |
Sale of Affiliates | — | | | (0.4) | | | (16.8) | |
Gross inflows | 1.3 | | | 2.8 | | | 4.7 | |
Gross outflows | (1.8) | | | (1.7) | | | (5.7) | |
Reinvested income and distributions | 0.5 | | | 0.3 | | | 0.7 | |
Net flows | — | | | 1.4 | | | (0.3) | |
Market appreciation (depreciation) | (2.3) | | | 1.6 | | | 0.1 | |
| | | | | |
Ending balance | $ | 11.8 | | | $ | 14.1 | | | $ | 11.5 | |
| | | | | |
Institutional | | | | | |
Beginning balance | $ | 97.8 | | | $ | 97.8 | | | $ | 128.2 | |
Sale of Affiliates | — | | | (6.0) | | | (30.5) | |
Gross inflows | 8.3 | | | 7.1 | | | 12.8 | |
Gross outflows | (15.1) | | | (16.6) | | | (21.5) | |
Reinvested income and distributions | 3.1 | | | 2.3 | | | 3.0 | |
Net flows | (3.7) | | | (7.2) | | | (5.7) | |
Market appreciation (depreciation) | (16.9) | | | 13.3 | | | 5.8 | |
Other(1) | — | | | (0.1) | | | — | |
Ending balance | $ | 77.2 | | | $ | 97.8 | | | $ | 97.8 | |
| | | | | |
Retail / Other | | | | | |
Beginning balance | $ | 5.3 | | | $ | 6.7 | | | $ | 8.3 | |
Sale of Affiliates | | | (2.5) | | | (3.0) | |
Gross inflows | 1.5 | | | 1.4 | | | 2.3 | |
Gross outflows | (1.1) | | | (1.6) | | | (1.4) | |
Reinvested income and distributions | 0.2 | | | 0.1 | | | 0.2 | |
Net flows | 0.6 | | | (0.1) | | | 1.1 | |
Market appreciation (depreciation) | (1.3) | | | 1.2 | | | 0.3 | |
| | | | | |
Ending balance | $ | 4.6 | | | $ | 5.3 | | | $ | 6.7 | |
| | | | | |
Total | | | | | |
Beginning balance | $ | 117.2 | | | $ | 116.0 | | | $ | 165.0 | |
Sale of Affiliates | — | | | (8.9) | | | (50.3) | |
Gross inflows | 11.1 | | | 11.3 | | | 19.8 | |
Gross outflows | (18.0) | | | (19.9) | | | (28.6) | |
Reinvested income and distributions | 3.8 | | | 2.7 | | | 3.9 | |
Net flows | (3.1) | | | (5.9) | | | (4.9) | |
Market appreciation (depreciation) | (20.5) | | | 16.1 | | | 6.2 | |
Other(1) | — | | | (0.1) | | | — | |
Ending balance continuing operations | 93.6 | | | 117.2 | | | 116.0 | |
Discontinued operations(2) | — | | | — | | | 40.7 | |
Ending balance including discontinued operations | $ | 93.6 | | | $ | 117.2 | | | $ | 156.7 | |
(1)Other movements related to billable assets adjustment for our previous Affiliate.
(2)Reflects the sale of Landmark and TSW. As a result of the transactions, Landmark and TSW are reported within discontinued operations.
It is a strategic objective to increase our percentage of assets under management sourced from non-U.S. clients. Our categorization by client location includes:
i.U.S.-based clients, where the contracting client is based in the United States, and
ii.Non-U.S.-based clients, where the contracting client is based outside the United States.
The following table summarizes asset flows by client location for each of the periods indicated:
| | | | | | | | | | | | | | | | | |
($ in billions) | Years ended December 31, |
| 2022 | | 2021 | | 2020 |
U.S. | | | | | |
Beginning balance | $ | 77.1 | | | $ | 77.4 | | | $ | 113.4 | |
Sale of Affiliates | | | (7.9) | | | (39.9) | |
Gross inflows | 6.0 | | | 6.6 | | | 13.3 | |
Gross outflows | (9.0) | | | (11.8) | | | (17.8) | |
Reinvested income and distributions | 2.6 | | | 1.8 | | | 2.7 | |
Net flows | (0.4) | | | (3.4) | | | (1.8) | |
Market appreciation (depreciation) | (14.0) | | | 11.0 | | | 5.7 | |
| | | | | |
Ending balance | $ | 62.7 | | | $ | 77.1 | | | $ | 77.4 | |
| | | | | |
Non-U.S. | | | | | |
Beginning balance | $ | 40.1 | | | $ | 38.6 | | | $ | 51.6 | |
Sale of Affiliates | — | | | (1.0) | | | (10.4) | |
Gross inflows | 5.1 | | | 4.7 | | | 6.5 | |
Gross outflows | (9.0) | | | (8.1) | | | (10.8) | |
Reinvested income and distributions | 1.2 | | | 0.9 | | | 1.2 | |
Net flows | (2.7) | | | (2.5) | | | (3.1) | |
Market appreciation (depreciation) | (6.5) | | | 5.1 | | | 0.5 | |
Other(1) | — | | | (0.1) | | | — | |
Ending balance | $ | 30.9 | | | $ | 40.1 | | | $ | 38.6 | |
| | | | | |
Total | | | | | |
Beginning balance | $ | 117.2 | | | $ | 116.0 | | | $ | 165.0 | |
Sale of Affiliates | — | | | (8.9) | | | (50.3) | |
Gross inflows | 11.1 | | | 11.3 | | | 19.8 | |
Gross outflows | (18.0) | | | (19.9) | | | (28.6) | |
Reinvested income and distributions | 3.8 | | | 2.7 | | | 3.9 | |
Net flows | (3.1) | | | (5.9) | | | (4.9) | |
Market appreciation (depreciation) | (20.5) | | | 16.1 | | | 6.2 | |
Other(1) | — | | | (0.1) | | | — | |
Ending balance continuing operations | 93.6 | | | 117.2 | | | 116.0 | |
Discontinued operations(2) | — | | | — | | | 40.7 | |
Ending balance including discontinued operations | $ | 93.6 | | | $ | 117.2 | | | $ | 156.7 | |
(1)Other movements related to billable assets adjustment for our previous Affiliate.
(2)Reflects the sale of Landmark and TSW. As a result of the transactions, Landmark and TSW are reported within discontinued operations.
At December 31, 2022, our total assets under management were $93.6 billion, a decrease of $(23.6) billion or (20.1)%, compared to $117.2 billion at December 31, 2021. The assets under management at December 31, 2021 represented an increase of $1.2 billion or 1.0% compared to $116.0 billion excluding discontinued operations at December 31, 2020. The change in assets under management during the year ended December 31, 2022 reflects net market depreciation of $(20.5) billion and net flows of $(3.1) billion, including reinvested income and distributions of $3.8 billion. The change in assets under management during the year ended December 31, 2021 reflects the sale of Campbell Global and ICM of $(8.9) billion, net flows of $(5.9) billion, including reinvested income and distributions of $2.7 billion, and realizations and other of $(0.1) billion, offset by net market appreciation of $16.1 billion. The change in assets under management during the year ended December 31, 2020 reflects the sale of Barrow and Copper Rock of $(50.3) billion, net flows of $(4.9) billion, including reinvested income and distributions of $3.9 billion, partially offset by net market appreciation of $6.2 billion.
For the year ended December 31, 2022, our net outflows were $(3.1) billion compared to net outflows of $(5.9) billion for the year ended December 31, 2021 and net outflows of $(4.9) billion for the year ended December 31, 2020. The change in net outflows for the year ended December 31, 2022 was primarily due to lower outflows in certain Acadian strategies, partly as the result of improved relative investment performance in the year ended December 31, 2022. The change in net outflows for the year ended December 31, 2021 was primarily due to re-balancing and asset reallocation in certain Quant & Solutions strategies. Reinvested income and distributions of $3.8 billion, $2.7 billion, and $3.9 billion are reflected in the net flows for the years ended December 31, 2022, 2021 and 2020, respectively. For the year ended December 31, 2022, the annualized revenue impact of the net flows improved to $(5.0) million compared to $(10.3) million for the year ended December 31, 2021 and $(31.0) million for the year ended December 31, 2020.
U.S. GAAP Results of Operations
For the Years Ended December 31, 2022, 2021 and 2020
Our U.S. GAAP results of operations were as follows for the years ended December 31, 2022, 2021 and 2020.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Years ended December 31, | | Increase (Decrease) |
($ in millions unless otherwise noted) | 2022 | | 2021 | | 2020 | | 2022 vs. 2021 | | 2021 vs. 2020 |
U.S. GAAP Consolidated Statements of Operations(1) | | | | | | | | | |
Management fees | $ | 367.4 | | | $ | 433.3 | | | $ | 478.9 | | | $ | (65.9) | | | $ | (45.6) | |
Performance fees | 49.4 | | | 84.8 | | | 7.8 | | | (35.4) | | | 77.0 | |
Other revenue | — | | | 5.7 | | | 7.3 | | | (5.7) | | | (1.6) | |
Consolidated Funds’ revenue | 0.4 | | | — | | | 5.5 | | | 0.4 | | | (5.5) | |
Total revenue | 417.2 | | | 523.8 | | | 499.5 | | | (106.6) | | | 24.3 | |
Compensation and benefits | 159.2 | | | 284.6 | | | 243.1 | | | (125.4) | | | 41.5 | |
General and administrative expense | 71.1 | | | 71.2 | | | 88.0 | | | (0.1) | | | (16.8) | |
Impairment of goodwill | — | | | — | | | 16.4 | | | — | | | (16.4) | |
Amortization of acquired intangibles | 0.1 | | | 0.1 | | | 0.3 | | | — | | | (0.2) | |
Depreciation and amortization | 18.5 | | | 22.1 | | | 19.8 | | | (3.6) | | | 2.3 | |
Consolidated Funds’ expense | 0.4 | | | — | | | 0.2 | | | 0.4 | | | (0.2) | |
Total operating expenses | 249.3 | | | 378.0 | | | 367.8 | | | (128.7) | | | 10.2 | |
Operating income | 167.9 | | | 145.8 | | | 131.7 | | | 22.1 | | | 14.1 | |
Investment income | 0.2 | | | 8.3 | | | 4.9 | | | (8.1) | | | 3.4 | |
Interest income | 0.8 | | | 0.2 | | | 0.6 | | | 0.6 | | | (0.4) | |
Interest expense | (20.5) | | | (24.8) | | | (28.5) | | | 4.3 | | | (3.7) | |
Loss on extinguishment of debt | (3.2) | | | — | | | — | | | (3.2) | | | — | |
Gain on sale of subsidiaries | — | | | 48.6 | | | 241.3 | | | (48.6) | | | (192.7) | |
| | | | | | | | | |
Net consolidated Funds’ investment loss | (0.4) | | | — | | | (5.2) | | | (0.4) | | | 5.2 | |
Income from continuing operations before taxes | 144.8 | | | 178.1 | | | 344.8 | | | (33.3) | | | (166.7) | |
Income tax expense | 44.2 | | | 50.0 | | | 97.1 | | | (5.8) | | | (47.1) | |
Income from continuing operations | 100.6 | | | 128.1 | | | 247.7 | | | (27.5) | | | (119.6) | |
Income from discontinued operations, net of tax | — | | | 77.3 | | | 67.8 | | | (77.3) | | | 9.5 | |
Gain on disposal of discontinued operations, net of tax | — | | | 691.0 | | | — | | | (691.0) | | | 691.0 | |
Net income | 100.6 | | | 896.4 | | | 315.5 | | | (795.8) | | | 580.9 | |
Net income attributable to non-controlling interests in consolidated Funds | — | | | 68.0 | | | 28.8 | | | (68.0) | | | 39.2 | |
Net income attributable to controlling interests | $ | 100.6 | | | $ | 828.4 | | | $ | 286.7 | | | $ | (727.8) | | | $ | 541.7 | |
Basic earnings per share ($) | $ | 2.39 | | | $ | 10.73 | | | $ | 3.53 | | | $ | (8.34) | | | $ | 7.20 | |
Diluted earnings per share ($) | 2.33 | | | 10.29 | | | 3.49 | | | (7.96) | | | 6.80 | |
Weighted average shares of common stock outstanding—basic | 42.1 | | | 77.2 | | | 81.3 | | | (35.1) | | | (4.1) | |
Weighted average shares of common stock outstanding—diluted | 43.2 | | | 80.5 | | | 82.0 | | | (37.3) | | | (1.5) | |
U.S. GAAP operating margin (2) | 40 | % | | 28 | % | | 26 | % | | 1241 bps | | 147 bps |
(1)Certain Funds have been consolidated due to our seed capital or co-investments in the Funds.
(2)U.S. GAAP operating margin equals operating income from continuing operations divided by total revenue.
The following table reconciles our net income attributable to controlling interests to our pre-tax income from continuing operations attributable to controlling interests:
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
U.S. GAAP Consolidated Statements of Operations | | | | | |
Net income attributable to controlling interests | $ | 100.6 | | | $ | 828.4 | | | $ | 286.7 | |
Exclude: Net income from discontinued operations attributable to controlling interests | — | | | (700.3) | | | (39.4) | |
Net income from continuing operations attributable to controlling interests | 100.6 | | | 128.1 | | | 247.3 | |
Add: Income tax expense | 44.2 | | | 50.0 | | | 97.1 | |
Pre-tax income from continuing operations attributable to controlling interests | $ | 144.8 | | | $ | 178.1 | | | $ | 344.4 | |
U.S. GAAP Revenues
Our U.S. GAAP revenues principally consist of:
i.management fees earned based on our overall weighted average fee rate charged to our clients and the level of assets under management;
ii.performance fees earned when our Affiliates’ investment performance over agreed time periods for certain clients has differed from pre-determined hurdles;
iii.other revenue, consisting primarily of consulting services as well as reimbursement of certain Fund expenses our Affiliates paid on behalf of our Funds; and
iv.revenue from consolidated Funds, a portion of which is attributable to the holders of non-controlling interests in consolidated Funds.
Management Fees
Our management fees are a function of the fee rates our Affiliates charge to their clients, which are typically expressed in basis points, and the levels of our assets under management.
Average basis points earned on average assets under management were 37.2 bps for the year ended December 31, 2022, 37.1 bps for the year ended December 31, 2021 and 34.1 bps for the year ended December 31, 2020. The greatest driver of increases or decreases in this average fee rate is changes in the mix of our assets under management caused by net inflows or outflows in certain asset classes, dispositions, and disproportionate market movements.
Year ended December 31, 2022 compared to year ended December 31, 2021: Management fees decreased $(65.9) million, or (15.2)%, from $433.3 million for the year ended December 31, 2021 to $367.4 million for the year ended December 31, 2022. The decrease was primarily due to a decrease in average assets under management, a decrease in performance fees, as well as the disposition of Campbell Global in the third quarter of 2021. Average assets under management excluding our previous equity-accounted Affiliate decreased (15)%, from $116.8 billion for the year ended December 31, 2021 to $98.7 billion for the year ended December 31, 2022, primarily due to the negative market and net outflows over the past twelve months, as well as the disposition of Campbell Global in the third quarter of 2021.
Year ended December 31, 2021 compared to year ended December 31, 2020: Management fees decreased $(45.6) million, or (9.5)%, from $478.9 million for the year ended December 31, 2020 to $433.3 million for the year ended December 31, 2021. The decrease was primarily due to the disposition of Barrow, which was included for the majority of 2020, but had no impact on 2021, and lower overall level of average assets under management. Average assets under management excluding our previous equity-accounted Affiliate decreased (16.7)%, from $140.2 billion for the year ended December 31, 2020 to $116.8 billion for the year ended December 31, 2021, primarily due to the sale of Campbell Global in the third quarter of 2021 and the sale of Barrow that occurred in the fourth quarter of 2020.
Performance Fees
Approximately $11.9 billion, or 13.0% of our AUM at December 31, 2022, are in accounts with performance fee features in which we participate. Performance fees are typically shared with our Affiliate key employees through various contractual compensation and profit-sharing arrangements.
Year ended December 31, 2022 compared to year ended December 31, 2021: Performance fees decreased $(35.4) million, from $84.8 million for the year ended December 31, 2021 to $49.4 million for the year ended December 31, 2022. The decrease is partially driven by the reduction in assets under management, changes in outperformance during the year, and the disposition of Campbell Global in the third quarter of 2021.
Year ended December 31, 2021 compared to year ended December 31, 2020: Performance fees increased $77.0 million, from $7.8 million for the year ended December 31, 2020 to $84.8 million for the year ended December 31, 2021. Included in the increase is $16 million of performance fees earned by a timber investment from our previously divested Affiliate, Campbell Global. Acadian contributed approximately $61 million of the increase due to out-performance in a wide range of strategies in 2021, such as long/short and emerging markets equities. Many of Acadian’s performance fee-eligible accounts posted strong absolute and relative returns and crystallized performance fees during 2021.
Other Revenue
Year ended December 31, 2022 compared to year ended December 31, 2021: Other revenue was $5.7 million for the year ended December 31, 2021. There was no other revenue for the year ended December 31, 2022. The decrease was attributable to the sale of Campbell Global during the year ended December 31, 2021.
Year ended December 31, 2021 compared to year ended December 31, 2020: Other revenue decreased $(1.6) million, or (21.9)%, from $7.3 million for the year ended December 31, 2020 to $5.7 million for the year ended December 31, 2021. The decrease was primarily attributable to the sale of Campbell Global during the year ended December 31, 2021.
U.S. GAAP Expenses
Our U.S. GAAP expenses principally consist of:
i.compensation paid to our investment professionals and other employees, including base salary, benefits, sales-based compensation, variable compensation, Affiliate distributions, and revaluation of key employee owned Affiliate equity and profit interests;
ii.general and administrative expenses;
iii.impairment of goodwill;
iv.amortization of acquired intangible assets;
v.depreciation and amortization charges; and
vi.expenses of consolidated Funds, a portion of which is attributable to the holders of non-controlling interests in consolidated Funds.
Compensation and Benefits Expense
Our most significant category of expense is compensation and benefits awarded to our and our Affiliates’ employees. The following table presents the components of U.S. GAAP compensation expense for the years ended December 31, 2022, 2021 and 2020:
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
Fixed compensation and benefits(1) | $ | 86.1 | | | $ | 100.2 | | | $ | 130.0 | |
Sales-based compensation(2) | 7.7 | | | 7.6 | | | 7.6 | |
Variable compensation(3) | 100.3 | | | 130.5 | | | 112.1 | |
Affiliate key employee distributions(4) | 5.1 | | | 13.4 | | | 8.5 | |
Non-cash Affiliate key employee equity revaluations(5) | (40.0) | | | 32.9 | | | (15.1) | |
| | | | | |
Total U.S. GAAP compensation and benefits expense | $ | 159.2 | | | $ | 284.6 | | | $ | 243.1 | |
(1)Fixed compensation and benefits includes base salaries, payroll taxes and the cost of benefit programs provided. For the year ended December 31, 2022, $86.1 million of fixed compensation and benefits (of the $86.1 million above) is included within economic net income. For the year ended December 31, 2021, $97.2 million of fixed compensation and benefits (of the $100.2 million above) is included within economic net income, which excludes Fund expenses initially paid by our Affiliates on the Fund’s behalf and subsequently reimbursed. For the year ended December 31, 2020, $125.7 million of fixed compensation and benefits (of the $130.0 million above) is included within economic net income, which excludes Fund expenses initially paid by our Affiliates on the Fund’s behalf and subsequently reimbursed. The years ended December 31, 2021 and 2020 reflect the recategorization of Fund expenses reimbursed by customers of Campbell Global, a former Affiliate that was divested in August 2021. This recategorization is not applicable for the year ended December 31, 2022.
(2)Sales-based compensation is paid to our Affiliates’ sales and distribution teams and represents compensation earned by our sales professionals, paid over a multi-year period, related to revenue earned on new sales. Its variability is based upon the structure of sales-based compensation due on inflows of assets under management and market-based movement in both current and prior periods.
(3)Variable compensation is contractually set and calculated individually at each Affiliate, plus Center bonuses. Variable compensation is usually awarded based on a contractual percentage of each Affiliate’s ENI profits before variable compensation and may be paid in the form of cash or non-cash Affiliate equity or profit interests. In Affiliates with an agreed split of performance fees between Affiliate employees and BSUS, the Affiliates’ share of performance fees, which ranges between 60%-75% of the total, is allocated entirely to variable compensation. For certain Affiliates, the variable compensation earned on performance fees vest over three-years and compensation expense is recognized over that service period. Center variable compensation includes cash and BSIG equity. Non-cash variable compensation awards typically vest over several years and are recognized as compensation expense over that service period.
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
Cash variable compensation | $ | 90.8 | | | $ | 124.6 | | | $ | 99.7 | |
Non-cash equity-based award amortization | 9.5 | | | 5.9 | | | 12.4 | |
Total variable compensation(a) | $ | 100.3 | | | $ | 130.5 | | | $ | 112.1 | |
(a)For the year ended December 31, 2022, $100.3 million of variable compensation expense (of the $100.3 million above) is included within economic net income. For the year ended December 31, 2021, $129.6 million of variable compensation expense (of the $130.5 million above) is included within economic net income, which excludes $0.9 million of variable compensation associated with restructuring at an Affiliate. For the year ended December 31, 2020, $107.9 million of variable compensation expense (of the $112.1 million above) is included within economic net income, which excludes the variable compensation associated with restructuring at the Center and the Affiliates of $3.8 million, and variable compensation subsequently reimbursed by Funds of $0.3 million. The year ended December 31, 2020 reflects the recategorization of variable compensation reimbursed by customers of Campbell Global, a former Affiliate that was divested in August 2021. This recategorization is not applicable for the year ended December 31, 2022.
(4)Affiliate key employee distributions represent the share of Affiliate profits after variable compensation that is attributable to Affiliate key employee equity and profit interests holders, according to their ownership interests. The Affiliate key employee distribution ratio at each Affiliate is calculated as Affiliate key employee distributions divided by ENI operating earnings at that Affiliate. At certain Affiliates with tiered equity structures, BSUS and other classes of employee equity holders are entitled to an initial proportionate preference over profits after variable compensation, structured such that before a preference threshold is reached, there would be no required key employee distributions to the tiered equity holders, whereas for profits above the threshold the key employee distribution amount to the tiered equity holders would be calculated based on the tiered key employee ownership percentages.
(5)Non-cash Affiliate key employee equity revaluations represent changes in the value of Affiliate equity and profit interests held by Affiliate key employees. These ownership interests may, in certain circumstances, be repurchased by BSUS at a value based on a pre-determined fixed multiple of twelve-month earnings and as such a liability is carried on our balance sheet based on the expected cash to be paid. However, any equity or profit interests repurchased by BSUS can be used to fund a portion of future variable compensation awards, resulting in savings in cash variable compensation that offset the negative cash effect of repurchasing the equity. Our Affiliate equity and profit interest plans have been designed to ensure BSUS is not required to repurchase more equity than we can reasonably recycle through variable compensation awards in any given twelve-month period.
Fluctuations in compensation and benefits expense for the periods presented are discussed below.
Year ended December 31, 2022 compared to year ended December 31, 2021: Compensation and benefits expense decreased $(125.4) million, or (44.1)%, from $284.6 million for the year ended December 31, 2021 to $159.2 million for the year ended December 31, 2022. Fixed compensation and benefits decreased $(14.1) million, or (14.1)%, from $100.2 million for the year ended December 31, 2021 to $86.1 million for the year ended December 31, 2022, primarily reflecting the disposition of Affiliates. Variable compensation decreased $(30.2) million, or (23.1)%, from $130.5 million for the year ended December 31, 2021 to $100.3 million for the year ended December 31, 2022. The decrease was primarily attributable to lower pre-bonus profits in the year ended December 31, 2022 and the disposition of Campbell Global. The decrease was partially offset by the inclusion of deferred compensation expense earned on prior year performance fee revenues, of which the Affiliate’s share is determined by a contractual split and recognized as compensation expense over a vesting period. Sales-based compensation increased $0.1 million, or 1.3%, from $7.6 million for the year ended December 31, 2021 to $7.7 million for the year ended December 31, 2022. Affiliate key employee distributions decreased $(8.3) million, or (61.9)%, from $13.4 million for the year ended December 31, 2021 to $5.1 million for the year ended December 31, 2022 as a result of lower underlying operating earnings at the consolidated Affiliates. Revaluations of Affiliate key employee equity changed $(72.9) million in 2022, reflecting revaluations of key employee ownership interests at our consolidated Affiliates, as the value of Affiliate equity increased $32.9 million for the year ended December 31, 2021 and decreased $(40.0) million for the year ended December 31, 2022. The changes in value year over year reflect changes in earnings, as well as changes in inputs used in the valuation model, including market risk assumptions and discount rates.
Year ended December 31, 2021 compared to year ended December 31, 2020: Compensation and benefits expense increased $41.5 million, from $243.1 million for the year ended December 31, 2020 to $284.6 million for the year ended December 31, 2021. Fixed compensation and benefits decreased $(29.8) million, or (22.9)%, from $130.0 million for the year ended December 31, 2020 to $100.2 million for the year ended December 31, 2021, primarily reflecting the disposition of Affiliates and cost savings from the restructuring at the Center and Affiliates. Variable compensation increased $18.4 million, or 16.4%, from $112.1 million for the year ended December 31, 2020 to $130.5 million for the year ended December 31, 2021. The increase was primarily attributable to higher performance fee revenues in 2021, of which the Affiliates’ share is determined by a contractual split and recognized as compensation over their respective vesting periods. Sales-based compensation remained at $7.6 million for the years ended December 31, 2020 and 2021, respectively. Affiliate key employee distributions increased $4.9 million, or 57.6%, from $8.5 million for the year ended December 31, 2020 to $13.4 million for the year ended December 31, 2021 as a result of higher post-variable compensation earnings and the change in the mix of earnings at the consolidated Affiliates. Revaluations of Affiliate key employee equity changed by $48.0 million in 2021, reflecting revaluations of key employee ownership interests at our consolidated Affiliates, as the value of Affiliate equity decreased $(15.1) million for the year ended December 31, 2020 and increased $32.9 million for the year ended December 31, 2021.
General and Administrative Expense
Year ended December 31, 2022 compared to year ended December 31, 2021: General and administrative expense decreased $(0.1) million, or (0.1)%, from $71.2 million for the year ended December 31, 2021 to $71.1 million for the year ended December 31, 2022. The decrease was primarily due to the disposition of Affiliates, offset partially by an increase in travel and entertainment, consulting, and system costs in the year ended December 31, 2022.
Year ended December 31, 2021 compared to year ended December 31, 2020: General and administrative expense decreased $(16.8) million, or (19.1)%, from $88.0 million for the year ended December 31, 2020 to $71.2 million for the year ended December 31, 2021. The decrease was primarily due to cost saving initiatives at the Center and Affiliates and the disposition of Campbell Global in the third quarter of 2021 and Barrow in the fourth quarter of 2020.
Impairment of Goodwill
Year ended December 31, 2022 compared to year ended December 31, 2021: There was no impairment of goodwill recorded for the year ended December 31, 2022 or for the year ended December 31, 2021.
Year ended December 31, 2021 compared to year ended December 31, 2020: Impairment of goodwill was $16.4 million for the year ended December 31, 2020 and there was no impairment for the year ended December 31, 2021. The change was the result of the impairment charge recorded for the Copper Rock reporting unit during the year ended December 31, 2020, which was included within the Liquid Alpha segment prior to its disposition in the third quarter of 2020.
Amortization of Acquired Intangibles Expense
Year ended December 31, 2022 compared to year ended December 31, 2021: Amortization of acquired intangibles expense was unchanged at $0.1 million for the years ended December 31, 2021 and 2022, respectively. This account reflects the amortization of intangible assets acquired by Acadian.
Year ended December 31, 2021 compared to year ended December 31, 2020: Amortization of acquired intangibles expense decreased $(0.2) million, or (66.7)%, from $0.3 million for the year ended December 31, 2020 to $0.1 million for the year ended December 31, 2021. The change is due to the disposition of Copper Rock in 2020.
Depreciation and Amortization Expense
Year ended December 31, 2022 compared to year ended December 31, 2021: Depreciation and amortization expense decreased $(3.6) million, or (16.3)%, from $22.1 million for the year ended December 31, 2021 to $18.5 million for the year ended December 31, 2022. The decrease was primarily attributable to the effect of certain assets becoming fully depreciated and the disposition of Affiliates in 2021.
Year ended December 31, 2021 compared to year ended December 31, 2020: Depreciation and amortization expense increased $2.3 million, or 11.6%, from $19.8 million for the year ended December 31, 2020 to $22.1 million for the year ended December 31, 2021. The increase was primarily related to additional software and technology investments in the business.
U.S. GAAP Other Non-Operating Items of Income and Expense
Other non-operating items of income and expense consist of:
i.investment income;
ii.interest income;
iii.interest expense;
iv.loss on extinguishment of debt; and
v.gain on sale of subsidiaries
Investment Income
Year ended December 31, 2022 compared to year ended December 31, 2021: Investment income decreased $(8.1) million, or (97.6)%, from $8.3 million for the year ended December 31, 2021 to $0.2 million for the year ended December 31, 2022. The decrease is due to lower returns generated by seed capital investments in the current year driven by the market decline in the year ended December 31, 2022.
Year ended December 31, 2021 compared to year ended December 31, 2020: Investment income increased $3.4 million, or 69.4%, from $4.9 million for the year ended December 31, 2020 to $8.3 million for the year ended December 31, 2021. The increase is primarily due to an increase in returns generated by seed capital investments driven by continued market recovery in 2021 compared to 2020, which included the negative impact of the market decline in the first quarter of 2020.
Interest Income
Year ended December 31, 2022 compared to year ended December 31, 2021: Interest income increased $0.6 million, or 300.0%, from $0.2 million for the year ended December 31, 2021 to $0.8 million for the year ended December 31, 2022. The increase was due to an increase in short-term investment returns in 2022.
Year ended December 31, 2021 compared to year ended December 31, 2020: Interest income decreased $(0.4) million, or (66.7)%, from $0.6 million for the year ended December 31, 2020 to $0.2 million for the year ended December 31, 2021, principally due to a decrease in short-term investment returns in 2021.
Interest Expense
Year ended December 31, 2022 compared to year ended December 31, 2021: Interest expense decreased $4.3 million, or 17.3%, from $24.8 million for the year ended December 31, 2021 to $20.5 million for the year ended December 31, 2022, primarily reflecting a lower balance of third party borrowings in 2022, slightly offset by $1.3 million of additional interest expense related to the amortization of the cash flow hedge associated with the $125 million aggregate principal amount outstanding of our 5.125% Senior Notes due August 1, 2031 that we redeemed in January 2022.
Year ended December 31, 2021 compared to year ended December 31, 2020: Interest expense decreased $(3.7) million, or (13.0)%, from $28.5 million for the year ended December 31, 2020 to $24.8 million for the year ended December 31, 2021, primarily reflecting a lower balance drawn on our revolving credit facilities during 2021. We paid down the balance in full on our revolving credit facility in the year ended December 31, 2021.
Loss on Extinguishment of Debt
Year ended December 31, 2022 compared to year ended December 31, 2021: There was no loss on extinguishment of debt for the year ended December 31, 2021. Loss on extinguishment of debt was $3.2 million for the year ended December 31, 2022 as a result of the full redemption of the $125 million aggregate principal amount outstanding of our 5.125% Senior Notes due August 1, 2031 that we redeemed in January 2022.
Year ended December 31, 2021 compared to year ended December 31, 2020: There was no loss on extinguishment of debt for the year ended December 31, 2021 or for the year ended December 31, 2020.
Gain on Sale of Subsidiaries
Year ended December 31, 2022 compared to year ended December 31, 2021: Gain on sale of subsidiaries was $48.6 million for the year ended December 31, 2021 representing our gain on sale of our equity interest in ICM and Campbell Global, slightly offset by the loss on disposition of a business unit during the year ended December 31, 2021. There was no gain on sale of subsidiaries in the year ended December 31, 2022.
Year ended December 31, 2021 compared to year ended December 31, 2020: Gain on sale of subsidiaries decreased $(192.7) million from $241.3 million for the year ended December 31, 2020 to $48.6 million for the year ended December 31, 2021, representing our gain on sale of our equity interest in ICM and Campbell Global, slightly offset by the loss on disposition of a business unit during the year ended December 31, 2021. Included in the balance for the year ended December 31, 2020 is a gain of $7.2 million on the sale of our equity interests in Copper Rock, a gain of $231.2 million on the sale of our equity interests in Barrow and a gain of $2.9 million on a previously disposed Affiliate.
U.S. GAAP Income Tax Expense
Our effective tax rate has been impacted by changes in liabilities for uncertain tax positions, tax effects of stock-based compensation, limitations on executive compensation, the mix of income earned in the United States versus lower-taxed foreign jurisdictions. Our effective tax rate could be impacted in the future by these items as well as further changes in tax laws and regulations in jurisdictions in which we operate.
Year ended December 31, 2022 compared to year ended December 31, 2021: Income tax expense decreased $(5.8) million, from $50.0 million for the year ended December 31, 2021 to $44.2 million for the year ended December 31, 2022. The decrease in income tax expense is primarily related to the decrease in income from continuing operations for the year ended December 31, 2022.
Year ended December 31, 2021 compared to year ended December 31, 2020: Income tax expense decreased $(47.1) million, from $97.1 million for the year ended December 31, 2020 to $50.0 million for the year ended December 31, 2021. The decrease in income tax expense is primarily related to the decrease in the income from continuing operations before taxes for the year ended December 31, 2021, driven by the sale of certain Affiliates that occurred during 2021. The decrease in income tax expense from the sale was partially offset by an increase to the permanent disallowance of executive compensation in 2021, a lower tax benefit recognized in 2021 from changes in uncertain tax positions that resulted from the lapse in statute of limitations, and an increase of state tax obligations.
U.S. GAAP Consolidated Funds
The net income or loss of all consolidated Funds, excluding any income or loss attributable to seed capital or co-investments we make in the Funds, is included in non-controlling interests in our Consolidated Financial Statements and is not included in net income attributable to controlling interests or in management fees.
Year ended December 31, 2022 compared to year ended December 31, 2021: Consolidated Funds’ revenue was $0.4 million for the year ended December 31, 2022. Consolidated Funds’ expense was $0.4 million for the year ended December 31, 2022. There were no consolidated Funds during the year ended December 31, 2021.
Year ended December 31, 2021 compared to year ended December 31, 2020: There were no consolidated Funds during the year ended December 31, 2021. Consolidated Funds’ revenue was $5.5 million for the year ended December 31, 2020. Consolidated Funds’ expense was $0.2 million for the year ended December 31, 2020. The decrease in consolidated Funds’ revenue and decrease in consolidated Funds’ expense is due to the deconsolidation of Funds due to redemption of seed investments in Barrow consolidated Funds following the sale of our equity interests in Barrow in November 2020.
Discontinued Operations
As discussed further in Note 3 of our accompanying Consolidated Financial Statements, we completed the sale of all our equity interests in TSW on July 19, 2021, and we completed the sale of all our equity interests in Landmark on June 2, 2021. As a result, Landmark and TSW are reported within discontinued operations.
Year ended December 31, 2022 compared to year ended December 31, 2021: Income from discontinued operations was $77.3 million for the year ended December 31, 2021, representing the income from TSW and Landmark, including consolidated Landmark Funds. There was no income from discontinued operations for the year ended December 31, 2022. The gain on disposal of discontinued operations, net of tax was $691.0 million for the year ended December 31, 2021 representing our gain on sale of our equity interests in Landmark and TSW. There was no gain on disposal of discontinued operations for the year ended December 31, 2022.
Year ended December 31, 2021 compared to year ended December 31, 2020: Income from discontinued operations increased $9.5 million from $67.8 million for the year ended December 31, 2020 to $77.3 million for the year ended December 31, 2021. Income from discontinued operations represents the income from TSW and Landmark, including consolidated Landmark Funds. The increase is driven by the increase in investment gains from the consolidated Landmark Funds attributable to non-controlling interests in the current year. The gain on disposal of discontinued operations, net of tax was $691.0 million for the year ended December 31, 2021 representing our gain on sale of our equity interests in Landmark and TSW. There was no gain on disposal of discontinued operations for the year ended December 31, 2020.
Key U.S. GAAP Operating Metrics
The following table shows our key U.S. GAAP operating metrics for the years ended December 31, 2022, 2021 and 2020. The second, third and fourth metrics below have each been adjusted to eliminate the effect of consolidated Funds to more accurately reflect the economics of our Company.
| | | | | | | | | | | | | | | | | | | | | |
| Years ended December 31, | | |
($ in millions) | 2022 | | 2021 | | 2020 | | | | |
Numerator: Operating income | $ | 167.9 | | | $ | 145.8 | | | $ | 131.7 | | | | | |
Denominator: Total revenue | $ | 417.2 | | | $ | 523.8 | | | $ | 499.5 | | | | | |
U.S. GAAP operating margin(1) | 40.2 | % | | 27.8 | % | | 26.4 | % | | | | |
| | | | | | | | | |
Numerator: Total operating expenses(2) | $ | 248.9 | | | $ | 378.0 | | | $ | 367.6 | | | | | |
Denominator: Management fee revenue | $ | 367.4 | | | $ | 433.3 | | | $ | 478.9 | | | | | |
U.S. GAAP operating expense / management fee revenue(3) | 67.7 | % | | 87.2 | % | | 76.8 | % | | | | |
| | | | | | | | | |
Numerator: Variable compensation | $ | 100.3 | | | $ | 130.5 | | | $ | 112.1 | | | | | |
Denominator: Operating income before variable compensation and Affiliate key employee distributions(2)(4)(5) | $ | 273.3 | | | $ | 289.7 | | | $ | 247.0 | | | | | |
U.S. GAAP variable compensation ratio(3) | 36.7 | % | | 45.0 | % | | 45.4 | % | | | | |
| | | | | | | | | |
Numerator: Affiliate key employee distributions | $ | 5.1 | | | $ | 13.4 | | | 8.5 | | | | | |
Denominator: Operating income before Affiliate key employee distributions(2)(4)(5) | $ | 173.0 | | | $ | 159.2 | | | $ | 134.9 | | | | | |
U.S. GAAP Affiliate key employee distributions ratio(3) | 2.9 | % | | 8.4 | % | | 6.3 | % | | | | |
(1)Excluding the effect of Funds consolidation in the applicable periods, the U.S. GAAP operating margin would be 40.3% for the year ended December 31, 2022, 27.8% for the year ended December 31, 2021 and 25.6% for the year ended December 31, 2020.
(2)Excludes consolidated Funds’ expense of $0.4 million for the year ended December 31, 2022, $0.0 million for the year ended December 31, 2021 and $0.2 million for the year ended December 31, 2020.
(3)Excludes the effect of Funds consolidation for the years ended December 31, 2022, 2021 and 2020.
(4)Excludes consolidated Funds’ revenue of $0.4 million for the year ended December 31, 2022, $0.0 million for the year ended December 31, 2021, and $5.5 million for the year ended December 31, 2020.
(5)The following table identifies the components of operating income before variable compensation and Affiliate key employee distributions, as well as operating income before Affiliate key employee distributions:
| | | | | | | | | | | | | | | | | | | | | |
| Years ended December 31, | | |
($ in millions) | 2022 | | 2021 | | 2020 | | | | |
Operating income | $ | 167.9 | | | $ | 145.8 | | | $ | 131.7 | | | | | |
Affiliate key employee distributions | 5.1 | | | 13.4 | | | 8.5 | | | | | |
Operating (income) loss of consolidated Funds | — | | | — | | | (5.3) | | | | | |
Operating income before Affiliate key employee distributions | $ | 173.0 | | | $ | 159.2 | | | $ | 134.9 | | | | | |
Variable compensation | 100.3 | | | 130.5 | | | 112.1 | | | | | |
Operating income before variable compensation and Affiliate key employee distributions | $ | 273.3 | | | $ | 289.7 | | | $ | 247.0 | | | | | |
Non-GAAP Supplemental Performance Measure—Economic Net Income and Segment Analysis
As supplemental information, we provide a non-GAAP performance measure that we refer to as economic net income, or ENI, which represents our management’s view of the underlying economic earnings generated by us. We define economic net income as ENI revenue less (i) ENI operating expenses, (ii) variable compensation, (iii) key employee distributions, (iv) net interest and (v) taxes, each as further discussed in this section. ENI adjustments to U.S. GAAP include both reclassifications of U.S. GAAP revenue and expense items, as well as adjustments to U.S. GAAP results, primarily to exclude non-cash, non-economic expenses, or to reflect cash benefits not recognized under U.S. GAAP.
ENI is an important measure to investors because it is used by us to make resource allocation decisions, determine appropriate levels of investment or dividend payout, manage balance sheet leverage, determine Affiliate variable compensation and equity distributions, and incentivize management. It is also an important measure because it assists management in evaluating our operating performance and is presented in a way that most closely reflects the key elements of our profit share operating model with our Affiliates. For a further discussion of how we use ENI and why ENI is useful to investors, see “—Overview—How We Measure Performance.”
To calculate economic net income, we re-categorize certain line items on our Consolidated Statements of Operations to reflect the following:
•We exclude the effect of Funds consolidation by removing the portion of Fund revenues, expenses and investment return which were not attributable to our stockholders.
•We include within management fee revenue any fees paid to Affiliates by consolidated Funds, which are viewed as investment income under U.S. GAAP.
•We include our share of earnings from equity-accounted Affiliates within other income in ENI revenue, rather than investment income.
•We treat sales-based compensation as a general and administrative expense, rather than part of fixed compensation and benefits.
•We identify separately from operating expenses variable compensation and Affiliate key employee distributions, which represent Affiliate earnings shared with Affiliate key employees.
We also make the following adjustments to U.S. GAAP results to more closely reflect our economic results:
i.We exclude non-cash expenses representing changes in the value of Affiliate equity and profit interests held by Affiliate key employees. These ownership interests may in certain circumstances be repurchased by BSUS at a value based on a pre-determined fixed multiple of trailing earnings and as such this value is carried on our balance sheet as a liability. Non-cash movements in the value of this liability are treated as compensation expense under U.S. GAAP. However, any equity or profit interests repurchased by BSUS can be used to fund a portion of future variable compensation awards, resulting in savings in cash variable compensation that offset the negative cash effect of repurchasing the equity. Our Affiliate equity and profit interest plans have been designed to ensure BSUS is never required to repurchase more equity than we can reasonably recycle through variable compensation awards in any given twelve-month period.
ii.We exclude non-cash amortization or impairment expenses related to acquired goodwill and other intangibles as these are non-cash charges that do not result in an outflow of tangible economic benefits from the business.
iii.We exclude capital transaction costs, including the costs of raising debt or equity, gains or losses realized as a result of redeeming debt or equity and direct incremental costs associated with acquisitions of businesses or assets.
iv.We exclude seed capital and co-investment gains, losses and related financing costs. The net returns on these investments are considered and presented separately from ENI because ENI is primarily a measure of our earnings from managing client assets, which therefore differs from earnings generated by our investments in Affiliate products, which can be variable from period to period.
v.We include cash tax benefits associated with deductions allowed for acquired intangibles and goodwill that may not be recognized or have timing differences compared to U.S. GAAP.
vi.We exclude the results of discontinued operations attributable to controlling interests since they are not part of our ongoing business and restructuring costs incurred in continuing operations.
vii.We exclude deferred tax resulting from changes in tax law and expiration of statutes, adjustments for uncertain tax positions, deferred tax attributable to intangible assets and other unusual items not related to current operating results to reflect ENI tax normalization.
We also adjust our income tax expense to reflect any tax impact of our ENI adjustments.
Reconciliation of U.S. GAAP Net Income to Economic Net Income for the Years Ended December 31, 2022, 2021 and 2020
The following table reconciles U.S. GAAP net income attributable to controlling interests to economic net income for the years ended December 31, 2022, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | |
| | Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
U.S. GAAP net income attributable to controlling interests | $ | 100.6 | | | $ | 828.4 | | | $ | 286.7 | |
Adjustments to reflect the economic earnings of the Company: | | | | | |
i. | Non-cash key employee-owned equity and profit interest revaluations | (40.0) | | | 32.9 | | | (15.1) | |
ii. | Goodwill impairment and amortization of acquired intangible assets | 0.1 | | | 0.1 | | | 16.8 | |
iii. | Capital transaction costs | 5.2 | | | 1.8 | | | 0.8 | |
iv. | Seed/Co-investment (gains) losses and financings(1) | 0.6 | | | (4.0) | | | 4.1 | |
v. | Tax benefit of goodwill and acquired intangibles deductions | 1.5 | | | 1.1 | | | 1.6 | |
vi. | Discontinued operations attributable to controlling interests and restructuring(2) | 1.3 | | | (743.8) | | | (269.6) | |
vii. | ENI tax normalization(3) | 3.3 | | | (1.7) | | | 2.2 | |
Tax effect of above adjustments, as applicable(4) | 9.0 | | | 3.5 | | | 60.8 | |
| | | | | |
| | | | | |
Economic net income | $ | 81.6 | | | $ | 118.3 | | | $ | 88.3 | |
(1)The net return on seed/co-investment (gains) losses and financings for the years ended December 31, 2022, 2021 and 2020 are shown in the following table.
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
Seed/Co-investment (gains) losses | $ | 0.2 | | | $ | (5.7) | | | $ | (1.6) | |
Financing costs: | | | | | |
Seed/Co-investment average balance | 6.1 | | | 28.9 | | | 97.0 | |
Blended interest rate* | 6.5 | % | | 5.9 | % | | 5.9 | % |
Financing costs | 0.4 | | | 1.7 | | | 5.7 | |
Net seed/co-investment (gains) losses and financing | $ | 0.6 | | | $ | (4.0) | | | $ | 4.1 | |
* The blended rate is based on the weighted average rate of the long-term debt.
(2)For the year ended December 31, 2022, includes restructuring costs of $0.1 million and costs associated with the transfer of an insurance policy from our former Parent of $1.2 million. For the year ended December 31, 2021, includes net income from discontinued operations attributable to controlling interest of $700.3 million, restructuring costs at the Center and Affiliates of $3.8 million, costs associated with the transfer of an insurance policy from our former Parent of $1.2 million, and the gain on sale of subsidiaries of $48.6 million. For the year ended December 31, 2020, includes net income from discontinued operations attributable to controlling interest of $39.4 million, restructuring costs at the Center and Affiliates of $9.4 million, costs associated with the transfer of an insurance policy from our former Parent of $1.6 million, and the gain on sale of subsidiaries of $241.3 million.
(3)Includes adjustments of $0.2 million, $3.0 million and $8.7 million to remove the tax benefit resulting from the reduction in liabilities for uncertain tax positions recorded during the years ended December 31, 2022, 2021 and 2020, respectively.
(4)Reflects the sum of line items (i), (ii), (iii), (iv) and the restructuring portion of line item (vi) taxed at the 27.3% U.S. statutory rate (including state tax).
The following table reconciles U.S. GAAP net income per share to economic net income per share for the years ended December 31, 2022, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | |
| | Years ended December 31, |
($) | 2022 | | 2021 | | 2020 |
U.S. GAAP net income per share | $ | 2.33 | | | $ | 10.29 | | | $ | 3.49 | |
Adjustments to reflect the economic earnings of the Company: | | | | | |
i. | Non-cash key employee-owned equity and profit interest revaluations | (0.92) | | | 0.41 | | | (0.18) | |
ii. | Goodwill impairment and amortization of acquired intangible assets | — | | | — | | | 0.20 | |
iii. | Capital transaction costs | 0.12 | | | 0.02 | | | 0.01 | |
iv. | Seed/Co-investment (gains) losses and financings | 0.01 | | | (0.05) | | | 0.05 | |
v. | Tax benefit of goodwill and acquired intangibles deductions | 0.03 | | | 0.01 | | | 0.02 | |
vi. | Discontinued operations and restructuring | 0.03 | | | (9.23) | | | (3.29) | |
vii. | ENI tax normalization | 0.08 | | | (0.02) | | | 0.04 | |
Tax effect of above adjustments | 0.21 | | | 0.04 | | | 0.74 | |
Economic net income per share | $ | 1.89 | | | $ | 1.47 | | | $ | 1.08 | |
Limitations of Economic Net Income
Economic net income is the key measure our management uses to evaluate the financial performance of, and make operational decisions for, our business. Economic net income is not audited, and is not a substitute for net income or other performance measures that are derived in accordance with U.S. GAAP. Furthermore, our calculation of economic net income may differ from similarly titled measures provided by other companies.
Because the calculation of economic net income excludes certain ongoing expenses, including amortization expense and certain compensation costs, it has certain material limitations and should not be viewed in isolation or as a substitute for U.S. GAAP measures of earnings.
ENI Revenues
The following table reconciles U.S. GAAP Revenue to ENI Revenue for the years ended December 31, 2022, 2021 and 2020:
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
U.S. GAAP Revenue | $ | 417.2 | | | $ | 523.8 | | | $ | 499.5 | |
Include earnings from equity-accounted Affiliate | — | | | 2.6 | | | 2.9 | |
Exclude revenue from consolidated Funds attributable to non-controlling interests | (0.4) | | | — | | | (5.5) | |
Exclude Fund expenses reimbursed by customers(1) | — | | | (2.9) | | | (4.6) | |
| | | | | |
ENI Revenue | $ | 416.8 | | | $ | 523.5 | | | $ | 492.3 | |
(1)Reflects the recategorization of fund expenses reimbursed by customers of Campbell Global, a former Affiliate that was divested in August 2021. This recategorization is not applicable for the year ended December 31, 2022.
The following table identifies the components of ENI revenue:
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
Management fees(1) | $ | 367.4 | | | $ | 433.3 | | | $ | 478.9 | |
Performance fees (2) | 49.4 | | | 84.8 | | | 7.8 | |
Other income, including equity-accounted Affiliate(3) | — | | | 5.4 | | | 5.6 | |
ENI Revenue | $ | 416.8 | | | $ | 523.5 | | | $ | 492.3 | |
(1)ENI management fees correspond to U.S. GAAP management fees.
(2)ENI performance fees correspond to U.S. GAAP performance fees.
(3)ENI other income is comprised primarily of other revenue under U.S. GAAP, plus our earnings from our equity-accounted Affiliate of $2.6 million for the year ended December 31, 2021 and $2.9 million for the year ended December 31, 2020. For the years ended December 30, 2021 and 2020, other income excludes certain Fund expenses initially paid by our previously divested Affiliate, Campbell Global, on the Funds’ behalf that are subsequently reimbursed. This recategorization is not applicable for the year ended December 31, 2022. Refer to “—Non-GAAP Supplemental Performance Measure—Economic Net Income and Segment Analysis” for a full discussion regarding the items excluded from the calculation of economic net income.
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
U.S. GAAP other revenue | $ | — | | | $ | 5.7 | | | $ | 7.3 | |
Earnings from equity-accounted Affiliate | — | | | 2.6 | | | 2.9 | |
Exclude Fund expenses reimbursed by customers(1) | — | | | (2.9) | | | (4.6) | |
| | | | | |
ENI other income | $ | — | | | $ | 5.4 | | | $ | 5.6 | |
(1)Reflects the recategorization of fund expenses reimbursed by customers of Campbell Global, a former Affiliate that was divested in August 2021. This recategorization is not applicable for the year ended December 31, 2022.
ENI Operating Expenses
The largest difference between U.S. GAAP operating expense and ENI operating expense relates to compensation. As shown in the following reconciliation, the Company excludes the impact of key employee equity revaluations. Variable compensation and Affiliate key employee distributions are also segregated out of U.S. GAAP operating expense in order to align with the manner in which these items are contractually calculated at the Affiliate level.
The following table reconciles U.S. GAAP operating expense to ENI operating expense for the years ended December 31, 2022, 2021 and 2020:
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
U.S. GAAP operating expense | $ | 249.3 | | | $ | 378.0 | | | $ | 367.8 | |
Less: items excluded from economic net income | | | | | |
| | | | | |
Non-cash key employee equity and profit interest revaluations | 40.0 | | | (32.9) | | | 15.1 | |
Goodwill impairment and amortization of acquired intangible assets | (0.1) | | | (0.1) | | | (16.8) | |
Capital transaction costs | — | | | (1.2) | | | (0.2) | |
Restructuring costs(1) | (1.3) | | | (5.1) | | | (11.2) | |
Fund expenses reimbursed by customers(2) | — | | | (2.9) | | | (4.6) | |
Funds’ operating expenses | (0.4) | | | — | | | (0.2) | |
| | | | | |
Less: items segregated out of U.S. GAAP operating expense | | | | | |
Variable compensation(3) | (100.3) | | | (129.6) | | | (107.9) | |
Affiliate key employee distributions | (5.1) | | | (13.4) | | | (8.5) | |
ENI operating expense | $ | 182.1 | | | $ | 192.8 | | | $ | 233.5 | |
(1)For the year ended December 31, 2022, includes $0.1 million of restructuring costs and $1.2 million costs associated with the transfer of an insurance policy from our former Parent. For the year ended December 31, 2021, includes $3.8 million of restructuring costs at the Center and Affiliates and $1.2 million costs associated with the transfer of an insurance policy from our former Parent. For the year ended December 31, 2020, includes restructuring costs at the Center and the Affiliates of $9.4 million and $1.6 million costs associated with the transfer of an insurance policy from our former Parent.
(2)Reflects the recategorization of fund expenses reimbursed by customers of Campbell Global, a former Affiliate that was divested in August 2021. This recategorization is not applicable for the year ended December 31, 2022.
(3)For the year ended December 31, 2021, excludes variable compensation related to restructuring at the Center and the Affiliates of $0.9 million that is included within Restructuring costs. For the year ended December 31, 2020, excludes variable compensation related to restructuring at the Center and the Affiliates of $3.8 million that is included within Restructuring costs, and Fund expenses reimbursed by customers of a previously divested Affiliate, Campbell Global, of $0.3 million.
The following table identifies the components of ENI operating expense:
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
Fixed compensation & benefits(1) | $ | 86.1 | | | $ | 97.2 | | | $ | 125.7 | |
General and administrative expenses(2) | 77.5 | | | 73.5 | | | 88.0 | |
Depreciation and amortization | 18.5 | | | 22.1 | | | 19.8 | |
ENI operating expense | $ | 182.1 | | | $ | 192.8 | | | $ | 233.5 | |
(1)Fixed compensation and benefits include base salaries, payroll taxes and the cost of benefit programs provided. The following table reconciles U.S. GAAP compensation expense to ENI fixed compensation and benefits expense for the years ended December 31, 2022, 2021 and 2020:
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
Total U.S. GAAP compensation and benefits expense | $ | 159.2 | | | $ | 284.6 | | | $ | 243.1 | |
| | | | | |
Non-cash key employee equity and profit interest revaluations excluded from ENI | 40.0 | | | (32.9) | | | 15.1 | |
Sales-based compensation reclassified to ENI general & administrative expenses | (7.7) | | | (7.6) | | | (7.6) | |
Affiliate key employee distributions | (5.1) | | | (13.4) | | | (8.5) | |
Restructuring expenses | — | | | (0.9) | | | (3.9) | |
Variable compensation | (100.3) | | | (129.6) | | | (107.9) | |
Fund expenses reimbursed by customers(a) | — | | | (3.0) | | | (4.6) | |
ENI fixed compensation and benefits | $ | 86.1 | | | $ | 97.2 | | | $ | 125.7 | |
(a)Reflects the recategorization of fund expenses reimbursed by customers of Campbell Global, a former Affiliate that was divested in August 2021. This recategorization is not applicable for the year ended December 31, 2022.
(2)The following table reconciles U.S. GAAP general and administrative expense to ENI general and administrative expense:
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
U.S. GAAP general and administrative expense | $ | 71.1 | | | $ | 71.2 | | | $ | 88.0 | |
Sales-based compensation | 7.7 | | | 7.6 | | | 7.6 | |
Capital transaction costs | — | | | (1.2) | | | (0.2) | |
Restructuring costs(a) | (1.3) | | | (4.1) | | | (7.3) | |
Additional ENI adjustments | — | | | — | | | (0.1) | |
ENI general and administrative expense | $ | 77.5 | | | $ | 73.5 | | | $ | 88.0 | |
(a)Reflects $0.1 million related to restructuring and $1.2 million of costs associated with the transfer of an insurance policy from our former Parent for the year ended December 31, 2022. Reflects $2.9 million related to restructuring at the Center and Affiliates, and $1.2 million of costs associated with the transfer of an insurance policy from our former Parent in the year ended December 31, 2021. Reflects $5.6 million related to restructuring at the Center and Affiliates, and $1.6 million of costs associated with the transfer of an insurance policy from our former Parent in the year ended December 31, 2020.
Key Non-GAAP Operating Metrics
The following table shows our key non-GAAP operating metrics for the years ended December 31, 2022, 2021 and 2020. We present these metrics because they are the measures our management uses to evaluate the profitability of our business and are useful to investors because they represent the key drivers and measures of economic performance within our business model. Please see the footnotes below for an explanation of each ratio, its usefulness in measuring the economics and operating performance of our business, and a reference to the most closely related U.S. GAAP measure:
| | | | | | | | | | | | | | | | | | | | | |
| Years ended December 31, | | |
($ in millions) | 2022 | | 2021 | | 2020 | | | | |
Numerator: ENI operating earnings(1) | $ | 134.4 | | | $ | 201.1 | | | $ | 150.9 | | | | | |
Denominator: ENI revenue | $ | 416.8 | | | $ | 523.5 | | | $ | 492.3 | | | | | |
ENI operating margin(2) | 32.2 | % | | 38.4 | % | | 30.7 | % | | | | |
| | | | | | | | | |
Numerator: ENI operating expense | $ | 182.1 | | | $ | 192.8 | | | $ | 233.5 | | | | | |
Denominator: ENI management fee revenue(3) | $ | 367.4 | | | $ | 433.3 | | | $ | 478.9 | | | | | |
ENI operating expense ratio(4) | 49.6 | % | | 44.5 | % | | 48.8 | % | | | | |
| | | | | | | | | |
Numerator: ENI variable compensation | $ | 100.3 | | | $ | 129.6 | | | $ | 107.9 | | | | | |
Denominator: ENI earnings before variable compensation(1)(5) | $ | 234.7 | | | $ | 330.7 | | | $ | 258.8 | | | | | |
ENI variable compensation ratio(6) | 42.7 | % | | 39.2 | % | | 41.7 | % | | | | |
| | | | | | | | | |
Numerator: Affiliate key employee distributions | $ | 5.1 | | | $ | 13.4 | | | $ | 8.5 | | | | | |
Denominator: ENI operating earnings(1) | $ | 134.4 | | | $ | 201.1 | | | $ | 150.9 | | | | | |
ENI Affiliate key employee distributions ratio(7) | 3.8 | % | | 6.7 | % | | 5.6 | % | | | | |
(1)ENI operating earnings represents ENI earnings before Affiliate key employee distributions and is calculated as ENI revenue, less ENI operating expense, less ENI variable compensation. It differs from economic net income because it does not include the effects of Affiliate key employee distributions, net interest expense or income tax expense.
The following table reconciles U.S. GAAP operating income (loss) to ENI operating earnings:
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
U.S. GAAP operating income | $ | 167.9 | | | $ | 145.8 | | | $ | 131.7 | |
Include earnings from equity-accounted Affiliate | — | | | 2.6 | | | 2.9 | |
Exclude the impact of: | | | | | |
Affiliate key employee-owned equity and profit interest revaluations | (40.0) | | | 32.9 | | | (15.1) | |
Goodwill impairment and the amortization of acquired intangible assets | 0.1 | | | 0.1 | | | 16.8 | |
Capital transaction costs | — | | | 1.2 | | | 0.2 | |
Restructuring costs(a) | 1.3 | | | 5.1 | | | 11.2 | |
| | | | | |
Affiliate key employee distributions | 5.1 | | | 13.4 | | | 8.5 | |
Variable compensation | 100.3 | | | 129.6 | | | 107.9 | |
Funds’ operating income | — | | | — | | | (5.3) | |
ENI earnings before variable compensation | 234.7 | | | 330.7 | | | 258.8 | |
Less: ENI variable compensation | (100.3) | | | (129.6) | | | (107.9) | |
ENI operating earnings | 134.4 | | | 201.1 | | | 150.9 | |
Less: ENI Affiliate key employee distributions | (5.1) | | | (13.4) | | | (8.5) | |
ENI earnings after Affiliate key employee distributions | $ | 129.3 | | | $ | 187.7 | | | $ | 142.4 | |
(a)For the year ended December 31, 2022, includes $1.2 million associated with the transfer of an insurance policy from our former Parent and $0.1 million of restructuring costs. For the year ended December 31, 2021, includes restructuring costs of $1.2 million associated with the transfer of an insurance policy from our former Parent and $3.8 million of restructuring costs at the Center and Affiliates. For the year ended December 31, 2020, includes restructuring costs of $1.6 million associated with the transfer of an insurance policy from our former Parent and $9.4 million of restructuring costs at the Center and the Affiliates.
(2)The ENI operating margin, which is calculated before Affiliate key employee distributions, is used by management and is useful to investors to evaluate the overall operating margin of the business without regard to our various ownership levels at each of the Affiliates. The ENI operating margin is most comparable to our U.S. GAAP operating margin (excluding the effect of consolidated Funds) of 40.3% for the year ended December 31, 2022, 27.8% for the year ended December 31, 2021 and 25.6% for the year ended December 31, 2020.
The ENI operating margin is important because it gives investors an understanding of the profitability of the total business relative to revenue, irrespective of the ownership position which BSIG has in each of its Affiliates. Management and investors use this ratio when comparing our profitability relative to our peer group and evaluating our ability to manage the cost structure and profitability of our business under different operating environments.
(3)ENI Management fee revenue corresponds to U.S. GAAP management fee revenue.
(4)The ENI operating expense ratio is used by management and is useful to investors to evaluate the level of operating expense as measured against our recurring management fee revenue. We have provided this ratio since many operating expenses, including fixed compensation and benefits and general and administrative expense, are generally linked to the overall size of the business. We track this ratio as a key measure of scale economies at BSIG because in our profit sharing economic model, scale benefits both the Affiliate employees and BSIG stockholders. The ENI operating expense ratio is most comparable to the U.S. GAAP operating expense / management fee revenue ratio.
(5)ENI earnings before variable compensation is calculated as ENI revenue, less ENI operating expense.
(6)The ENI variable compensation ratio is used by management and is useful to investors to evaluate consolidated variable compensation as measured against our ENI earnings before variable compensation. Variable compensation is contractually set and calculated individually at each Affiliate, plus Center bonuses. Variable compensation is usually awarded based on a contractual percentage of each Affiliate’s ENI earnings before variable compensation and may be paid in the form of cash or non-cash Affiliate equity or profit interests. Center variable compensation includes cash and BSIG equity. Non-cash variable compensation awards typically vest over several years and are recognized as compensation expense over that service period. The variable compensation ratio at each Affiliate is calculated as variable compensation divided by ENI earnings before variable compensation. The ENI variable compensation ratio is most comparable to the U.S. GAAP variable compensation ratio.
(7)The ENI Affiliate key employee distribution ratio is used by management and is useful to investors to evaluate Affiliate key employee distributions as measured against our ENI operating earnings. Affiliate key employee distributions represent the share of Affiliate profits after variable compensation that is attributable to Affiliate key employee equity and profit interests holders, according to their ownership interests. The Affiliate key employee distribution ratio at each Affiliate is calculated as Affiliate key employee distributions divided by ENI operating earnings at that Affiliate. At certain Affiliates with tiered equity structures, BSUS and other classes of employee equity holders are entitled to an initial proportionate preference over profits after variable compensation, structured such that before a preference threshold is reached, there would be no required key employee distributions to the tiered equity holders, whereas for profits above the threshold the key employee distribution amount to the tiered equity holders would be calculated based on the tiered key employee ownership percentages. The ENI Affiliate key employee distributions ratio is most comparable to the U.S. GAAP Affiliate key employee distributions ratio.
Tax on Economic Net Income
The following table reconciles the United States statutory tax to tax on economic net income:
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
Pre-tax economic net income(1) | $ | 112.0 | | | $ | 165.4 | | | $ | 120.8 | |
| | | | | |
| | | | | |
Taxes at the U.S. federal and state statutory rates(2) | (30.6) | | | (45.2) | | | (40.1) | |
Other reconciling tax adjustments | 0.2 | | | (1.9) | | | 7.6 | |
Tax on economic net income | (30.4) | | | (47.1) | | | (32.5) | |
| | | | | |
Economic net income | $ | 81.6 | | | $ | 118.3 | | | $ | 88.3 | |
Economic net income effective tax rate(3) | 27.1 | % | | 28.5 | % | | 26.9 | % |
(1)Includes interest income and third party ENI interest expense, as shown in the following table:
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
U.S. GAAP interest income | $ | 0.8 | | | $ | 0.2 | | | $ | 0.6 | |
U.S. GAAP interest expense | (20.5) | | | (24.8) | | | (28.5) | |
U.S. GAAP net interest expense | (19.7) | | | (24.6) | | | (27.9) | |
Other ENI interest expense exclusions(a) | 2.4 | | | 2.3 | | | 6.3 | |
ENI net interest income (expense) | (17.3) | | | (22.3) | | | (21.6) | |
ENI earnings after Affiliate key employee distributions(b) | 129.3 | | | 187.7 | | | 142.4 | |
Pre-tax economic net income | $ | 112.0 | | | $ | 165.4 | | | $ | 120.8 | |
(a)Other ENI interest expense exclusions represent cost of financing on seed capital and co-investments and amortization of debt issuance costs. Includes $0.4 million related to the cost of seed and co-investment financing and $2.0 million related to the amortization of debt issuance costs for the year ended December 31, 2022. Includes $1.7 million related to the cost of seed and co-investment financing and $0.6 million related to the amortization of debt issuance costs for the year ended December 31, 2021. Includes $5.7 million related to the cost of seed and co-investment financing and $0.6 million related to the amortization of debt issuance costs for the year ended December 31, 2020.
(b)ENI earnings after Affiliate key employee distributions is calculated as ENI operating income (ENI revenue, less ENI operating expense, less ENI variable compensation), less Affiliate key employee distributions. Refer to “—Key Non-GAAP Operating Metrics” for a reconciliation from U.S. GAAP operating income to ENI earnings after Affiliate key employee distributions.
(2)Taxed at U.S. Federal and State statutory rate of 27.3%.
(3)The economic net income effective tax rate is calculated by dividing the tax on economic net income by pre-tax economic net income.
Segment Analysis
We operate our business through the following reportable segment:
•Quant & Solutions—comprised of versatile, often highly-tailored strategies that leverage data and technology in a computational, factor-based investment process across a range of asset classes in developed and emerging markets, including global, non-U.S. and small-cap equities, as well as managed volatility, ESG, multi-asset, equity alternatives, and long/short strategies. This segment is comprised of our interest in Acadian.
The corporate head office is included within the Other category, along with our previously disposed Affiliate, Campbell Global for the years ended December 31, 2021 and 2020. We completed the sale of our equity interest in Campbell Global in August 2021. ICM is also included in the Other category for the year ended December 31, 2021. We completed the sale of our equity interests in ICM in July 2021. The corporate head office expenses are not allocated to the Company’s business segment but the CODM does consider the cost structure of the corporate head office when evaluating the financial performance of our segment.
Prior to June 30, 2021, we had a Liquid Alpha reportable segment which was comprised of TSW and ICM. ICM is included in the Liquid Alpha segment for the year ended December 31, 2020. On July 19, 2021, we completed the sale of our equity interests in TSW. As a result of this transaction, TSW has been reclassified to discontinued operations and Liquid Alpha no longer constitutes a reportable segment of the Company.
The primary measure used by the CODM in measuring performance and allocating resources to the segments is ENI. We define economic net income for the segments as ENI revenue less (i) ENI operating expenses, (ii) variable compensation and (iii) key employee distributions. The ENI adjustments to U.S. GAAP include both reclassifications of U.S. GAAP revenue and expense items, as well as adjustments to U.S. GAAP results, primarily to exclude non-cash, non-economic expenses, or to reflect cash benefits not recognized under U.S. GAAP.
ENI revenue includes management fees, performance fees and other revenue under U.S. GAAP, adjusted to include management fees paid to Affiliates by consolidated Funds and our share of earnings from our equity-accounted Affiliate.
ENI operating expenses include compensation and benefits, general and administrative expense, and depreciation and amortization under U.S. GAAP, adjusted to exclude non-cash expenses representing changes in the value of Affiliate equity and profit interests held by Affiliate key employees and the impairment of goodwill. Additionally, variable compensation and Affiliate key employee distributions are segregated from ENI operating expenses.
ENI segment results are also adjusted to exclude the portion of consolidated Fund revenues, expenses and investment return recorded under U.S. GAAP.
Refer to the reconciliations of U.S. GAAP revenue to ENI revenue, U.S. GAAP Operating expense to ENI Operating expense, variable compensation and Affiliate key employee distributions disclosed previously within this section.
Segment ENI Revenue
The following tables identify the components of segment ENI revenue for the years ended December 31, 2022, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 |
| Quant & Solutions | | | | | | | | Total | | Quant & Solutions | | | | | | Other | | Total |
Management fees | $ | 367.4 | | | | | | | | | $ | 367.4 | | | $ | 419.4 | | | | | | | $ | 13.9 | | | $ | 433.3 | |
Performance fees | 49.4 | | | | | | | | | 49.4 | | | 68.7 | | | | | | | 16.1 | | | 84.8 | |
Other income, including equity-accounted Affiliate | — | | | | | | | | | — | | | — | | | | | | | 5.4 | | | 5.4 | |
ENI revenue | $ | 416.8 | | | | | | | | | $ | 416.8 | | | $ | 488.1 | | | | | | | $ | 35.4 | | | $ | 523.5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, |
($ in millions) | 2020 |
| Quant & Solutions | | | | Liquid Alpha | | Other | | Total |
Management fees | $ | 346.8 | | | | | $ | 108.3 | | | $ | 23.8 | | | $ | 478.9 | |
Performance fees | 8.0 | | | | | (0.2) | | | — | | | 7.8 | |
Other income, including equity-accounted Affiliate | — | | | | | 3.0 | | | 2.6 | | | 5.6 | |
ENI revenue | $ | 354.8 | | | | | $ | 111.1 | | | $ | 26.4 | | | $ | 492.3 | |
Quant & Solutions Segment ENI Revenue
Year ended December 31, 2022 compared to year ended December 31, 2021: Quant & Solutions ENI revenue decreased $(71.3) million, or (14.6)%, from $488.1 million for the year ended December 31, 2021 to $416.8 million for the year ended December 31, 2022. The decrease was due to (28.1)% lower performance fees in the year ended December 31, 2022, as well as (12.4)% lower management fees driven by lower average AUM resulting from equity market decline and net outflows in the last twelve months.
Year ended December 31, 2021 compared to year ended December 31, 2020: Quant & Solutions ENI revenue increased $133.3 million, or 37.6%, from $354.8 million for the year ended December 31, 2020 to $488.1 million for the year ended December 31, 2021. The $61 million increase in performance fees was primarily due to significant out-performance in a wide range of strategies in 2021, such as long/short and emerging markets equities. The 20.9% increase in management fees was driven by higher average AUM primarily resulting from the equity market increase in 2021.
Liquid Alpha Segment ENI Revenue
Year ended December 31, 2021 compared to year ended December 31, 2020: Liquid Alpha ENI revenue was $111.1 million for the year ended December 31, 2020 and was comprised of the ENI revenue from Barrow, Copper Rock and ICM. There was no Liquid Alpha ENI revenue for the year ended December 31, 2021 as the Liquid Alpha segment no long constituted a reportable segment.
Segment ENI Expense
The following tables identify the components of segment ENI expense for the years ended December 31, 2022, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 |
| Quant & Solutions | | | | | | Other | | Total | | Quant & Solutions | | | | | | Other | | Total |
Fixed compensation & benefits | $ | 79.0 | | | | | | | $ | 7.1 | | | $ | 86.1 | | | $ | 79.1 | | | | | | | $ | 18.1 | | | $ | 97.2 | |
General and administrative expense | 68.4 | | | | | | | 9.1 | | | 77.5 | | | 60.5 | | | | | | | 13.0 | | | 73.5 | |
Depreciation and amortization | 18.1 | | | | | | | 0.4 | | | 18.5 | | | 21.2 | | | | | | | 0.9 | | | 22.1 | |
Total ENI Operating Expenses | $ | 165.5 | | | | | | | $ | 16.6 | | | $ | 182.1 | | | $ | 160.8 | | | | | | | $ | 32.0 | | | $ | 192.8 | |
Variable compensation | 96.0 | | | | | | | 4.3 | | | 100.3 | | | 100.8 | | | | | | | 28.8 | | | 129.6 | |
Affiliate key employee distributions | 5.1 | | | | | | | — | | | 5.1 | | | 12.4 | | | | | | | 1.0 | | | 13.4 | |
Total Expenses | $ | 266.6 | | | | | | | $ | 20.9 | | | $ | 287.5 | | | $ | 274.0 | | | | | | | $ | 61.8 | | | $ | 335.8 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, |
($ in millions) | 2020 |
| Quant & Solutions | | | | Liquid Alpha | | Other | | Total |
Fixed compensation & benefits | $ | 73.7 | | | | | $ | 26.9 | | | $ | 25.1 | | | $ | 125.7 | |
General and administrative expense | 56.9 | | | | | 12.4 | | | 18.7 | | | 88.0 | |
Depreciation and amortization | 18.4 | | | | | 0.1 | | | 1.3 | | | 19.8 | |
Total ENI Operating Expenses | $ | 149.0 | | | | | $ | 39.4 | | | $ | 45.1 | | | $ | 233.5 | |
Variable compensation | 72.8 | | | | | 29.0 | | | 6.1 | | | 107.9 | |
Affiliate key employee distributions | 4.3 | | | | | 3.9 | | | 0.3 | | | 8.5 | |
Total Expenses | $ | 226.1 | | | | | $ | 72.3 | | | $ | 51.5 | | | $ | 349.9 | |
Quant & Solutions Segment ENI Expense
Year ended December 31, 2022 compared to year ended December 31, 2021: Quant & Solutions ENI operating expense increased $4.7 million, or 2.9%, from $160.8 million for the year ended December 31, 2021 to $165.5 million for the year ended December 31, 2022. The increase was driven by 13.1% higher ENI general and administrative expense primarily due to higher travel and entertainment, consultant, and system costs. Quant & Solutions ENI variable compensation expense is based on contractual percentage of earnings before variable compensation, and also includes a formulaic split of performance fee revenue that gets deferred and recognized as variable compensation expense over a three-year vesting period. Quant & Solutions ENI variable compensation expense decreased (4.8)% as a result of lower earnings before variable compensation, including performance fees. Affiliate key employee distributions attributable to Quant & Solutions decreased (58.9)%, impacted by lower ENI earnings after variable compensation and the leveraged nature of the distribution share.
Year ended December 31, 2021 compared to year ended December 31, 2020: Quant & Solutions ENI operating expense increased $11.8 million, or 7.9%, from $149.0 million for the year ended December 31, 2020 to $160.8 million for the year ended December 31, 2021. The increase was driven by 7.3% higher ENI fixed compensation and benefits expense resulting from higher headcount and 6.3% higher ENI general and administrative expense primarily due to increased portfolio administrative and systems costs. Quant & Solutions ENI variable compensation expense is based on contractual percentage of earnings before variable compensation, and also includes a formulaic split of performance fee revenue that gets deferred and recognized as variable compensation expense over a three-year vesting period. Quant & Solutions ENI variable compensation expense, which is based on contractual arrangements, increased 38.5%, as a result of higher earnings before variable compensation. Affiliate key employee distributions attributable to Quant & Solutions increased 188.4%, primarily due to higher Quant & Solutions ENI earnings after variable compensation as well as the leveraged nature of the sharing agreement.
Liquid Alpha Segment ENI Expense
Year ended December 31, 2021 compared to year ended December 31, 2020: Liquid Alpha ENI operating expense was $39.4 million for the year ended December 31, 2020 and was comprised of the ENI expense from Barrow and Copper Rock. There was no Liquid Alpha ENI expense for the year ended December 31, 2021 as the Liquid Alpha segment no longer constituted as a reportable segment.
Other ENI Expense
Year ended December 31, 2022 compared to year ended December 31, 2021: Other ENI operating expense decreased $(15.4) million, or (48.1)%, from $32.0 million for the year ended December 31, 2021 to $16.6 million for the year ended December 31, 2022. The decrease was driven by (60.8)% lower ENI fixed compensation and benefits and (30.0)% lower ENI general and administrative expense, both driven by the disposition of Affiliates during 2021. Other ENI variable compensation expense decreased (85.1)%, primarily due to the disposition of Campbell Global in 2021.
Year ended December 31, 2021 compared to year ended December 31, 2020: Other ENI operating expense decreased $(13.1) million, or (29.0)%, from $45.1 million for the year ended December 31, 2020 to $32.0 million for the year ended December 31, 2021. The decrease was driven by (27.9)% lower ENI fixed compensation and benefits expense resulting from dispositions, and (30.5)% lower ENI general and administrative expense resulting from cost-saving initiatives. Other ENI variable compensation expense increased 372.1% due to an increase in variable compensation at Campbell Global as a result of higher earnings, and an increase in Center variable compensation.
Capital Resources and Liquidity
Cash Flows
The following table summarizes certain key financial data relating to cash flows. All amounts presented exclude consolidated Funds:
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
Cash provided by (used in)(1)(2) | | | | | |
Operating activities | $ | 119.0 | | | $ | (4.4) | | | $ | 170.6 | |
Investing activities | (13.0) | | | 1,036.0 | | | 361.6 | |
Financing activities | (233.7) | | | (1,152.4) | | | (232.2) | |
(1)Excludes consolidated Funds.
(2)Cash flow data shown only includes cash flows from continuing operations.
Our most significant uses of cash include share repurchases, repayment of third-party borrowings, third-party interest payments, tax payments, seed capital investments, dividends and compensation and general and administrative expenses.
Comparison for the Years Ended December 31, 2022, 2021 and 2020
Net cash provided by operating activities of continuing operations excluding consolidated Funds increased $123.4 million, from net cash used of $(4.4) million during the year ended December 31, 2021 to net cash provided of $119.0 million during the year ended December 31, 2022. The increase was primarily driven by taxes paid on the gain on sales of Affiliates and discontinued operations of $163.0 million in 2021, as well as changes in operating assets and liabilities offset by changes in net income period over period.
Net cash provided by operating activities of continuing operations excluding consolidated Funds decreased $(175.0) million, from net cash provided of $170.6 million during the year ended December 31, 2020 to net cash used of $(4.4) million during the year ended December 31, 2021. The decrease was primarily driven by taxes paid on the gain on sales of Affiliates and discontinued operations of $163.0 million in 2021, as well as changes in operating assets and liabilities offset by changes in net income period over period.
Net cash provided by (used in) investing activities of continuing operations was $(13.0) million, $1,036.0 million and $361.6 million for the years ended December 31, 2022, 2021 and 2020, respectively. Fluctuations are principally due to the timing of sale proceeds received from the sales of Landmark, TSW, Campbell Global and ICM totaling $1,010.9 million in 2021 and the sale of Barrow totaling $295.2 million in 2020. Fluctuations are also impacted by the timing of investments or redemptions of seed capital. Net cash (used in) received from the (purchase) and sale of investments was $3.1 million, $40.2 million and $92.0 million for the years ended December 31, 2022, 2021 and 2020, respectively.
Net cash used in financing activities, excluding consolidated Funds, consists of share repurchases, third-party borrowings, payments made to OM plc, withholding tax payments on stock option exercises and dividend payments. Net cash used in financing activities was $(233.7) million, $(1,152.4) million and $(232.2) million for the years ended December 31, 2022, 2021 and 2020, respectively. Share repurchases and third party borrowing activity were the drivers of the changes in financing activities year over year. We paid $(103.2) million for share repurchases in 2022 compared to $(1,121.7) million in 2021 and $(46.0) million in 2020. In 2022, we paid down net $(125.0) million against third party borrowings compared to $0.0 million in 2021 and $(175.0) million in 2020.
Working Capital and Long-Term Debt
The following table summarizes certain key financial data relating to our capital resources and liquid net assets. All amounts presented exclude the non-controlling interest portion of consolidated Funds:
| | | | | | | | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
Balance Sheet Data(1) | | | | | |
Current assets | | | | | |
Cash and cash equivalents | $ | 108.4 | | | $ | 252.1 | | | 371.3 |
Investment advisory fees receivable | 122.5 | | | 167.1 | | | 100.6 | |
Investments | 18.8 | | | 4.6 | | | 24.7 | |
Other current assets(2) | 2.0 | | | 4.9 | | | 9.3 | |
Total current assets | $ | 251.7 | | | $ | 428.7 | | | $ | 505.9 | |
Current liabilities | | | | | |
Accounts payable and accrued expenses | $ | 31.0 | | | $ | 35.2 | | | 31.3 | |
Accrued short-term incentive compensation | 92.5 | | | 117.4 | | | 78.3 | |
Notes payable and other debt(3) | — | | | 121.8 | | | — | |
Other short-term liabilities(4) | 10.4 | | | 4.7 | | | 10.4 | |
Total current liabilities | $ | 133.9 | | | $ | 279.1 | | | $ | 120.0 | |
Working Capital | $ | 117.8 | | | $ | 149.6 | | | $ | 385.9 | |
Long-term notes payable and other debt | $ | 273.5 | | | 273.1 | | | $ | 394.3 | |
| | | | | |
(1)Excludes the non-controlling interest portion of consolidated Funds.
(2)Includes income taxes receivable.
(3)Includes the short-term portion of our third-party borrowings. On December 17, 2021, we issued a notice for the full redemption of the $125 million aggregate principal amount outstanding of our 5.125% Senior Notes due August 1, 2031 (the “2031 Notes”). On January 18, 2022 we completed the full redemption of the 2031 Notes.
(4)Includes the short-term portion of our lease liability and accrued income taxes payable. Excluded from other short-term liabilities for each of the years presented is an income tax reserve relating to net operating losses that does not represent a current obligation of the Company. Puts related to Affiliate equity and profits interests are also excluded on a short-term basis because they are funded through recycling.
Working capital is defined as current assets less current liabilities, excluding the non-controlling interest portion of consolidated Funds. Our net working capital has been positive over the past several years and was $117.8 million at December 31, 2022. Our most significant current liabilities have been accounts payable, accrued compensation expense and the short-term portion of our third-party debt. Accrued compensation expense has primarily consisted of variable compensation accruals made throughout the year based on contractual arrangements. Our cash management practices generally require that working capital be maintained at a sufficient level to meet short-term operational needs at both Acadian and BSUS. Periodic distributions of Acadian earnings to BSUS and Acadian key employee equity holders are made according to our distribution policies, with BSUS having the ability to access any surplus cash at Acadian as necessary during interim periods.
Borrowings and Long-Term Debt
The following table summarizes our financing arrangements as of the dates indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in millions) | | December 31, 2022 | | December 31, 2021 | | Interest rate | | Maturity |
Revolving credit facility: | | | | | | | | |
Revolving credit facility | | $ | — | | | $ | — | | | Variable rate | | March 7, 2025 |
Total revolving credit facility | | $ | — | | | $ | — | | | | | |
Third party borrowings: | | | | | | | | |
4.80% Senior Notes Due 2026 | | $ | 273.5 | | | $ | 273.1 | | | 4.80% | | July 27, 2026 |
5.125% Senior Notes Due 2031(1) | | — | | | 121.8 | | | 5.125% | | August 1, 2031 |
Total third party borrowings | | $ | 273.5 | | | $ | 394.9 | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
(1)On January 18, 2022, we completed the full redemption of the $125.0 million aggregate principal amount outstanding of our 5.125% Senior Notes due August 1, 2031. As a result of this transaction, we recorded $(3.2) million of loss on extinguishment of debt within the Consolidated Statements of Operations for the year ended December 31, 2022.
Third party borrowings
Revolving Credit Facility
On March 7, 2022, we, Royal Bank of Canada, BMO Harris Bank, N.A., Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Bank of America N.A., the Bank of New York Mellon and Citibank, N.A., as an issuing bank and administrative agent (collectively, the “Lenders”), entered into a new revolving credit facility agreement (the “Acadian Credit Agreement”), which replaced our revolving credit facility dated as of August 20, 2019 (as amended by an amendment dated September 3, 2020 and an assignment and assumption and amendment agreement dated February 23, 2021, the “Original Credit Agreement”). The maturity date of the Original Credit Agreement was August 22, 2022, and the maturity date of the Acadian Credit Agreement is March 7, 2025.
Borrowings under the Acadian Credit Agreement bear interest, at Acadian’s option, at the per annum rate equal to either (a) the greatest of (i) the prime rate, (ii) the federal funds effective rate plus 0.5% and (iii) the secured overnight financing rate for a one month period plus a credit spread adjustment of 0.10% (“Adjusted Term SOFR”) plus 1%, plus, in each case an additional amount ranging from 0.5% to 1.0%, with such additional amount based on Acadian’s Leverage Ratio (as defined below) or (b) Adjusted Term SOFR plus an additional amount ranging from 1.5% to 2.0%, with such additional amount based on Acadian’s Leverage Ratio. In addition, Acadian is charged a commitment fee based on the average daily unused portion of the revolving credit facility under the Acadian Credit Agreement at a per annum rate ranging from 0.25% to 0.375%, with such amount based on Acadian’s Leverage Ratio.
Under the Acadian Credit Agreement, the ratio of Acadian’s third-party borrowings to Acadian’s trailing twelve months Adjusted EBITDA, as defined by the Acadian Credit Agreement (the “Leverage Ratio”), cannot exceed 2.5x and the ratio of Acadian’s trailing twelve months Adjusted EBITDA to Acadian’s interest expense (the “Interest Coverage Ratio”) must be not less than 4.0x. At December 31, 2022, Acadian’s Leverage Ratio was 0x and Acadian’s Interest Coverage Ratio was 107x.
Senior Notes
In July 2016, we issued $275.0 million of 4.80% Senior Notes due 2026 (the “2026 Notes”). The $275.0 million 2026 Notes were sold at a discount of $(0.5) million and we incurred debt issuance costs of $(3.0) million, which are being amortized to interest expense over the ten-year term. The 2026 Notes can be redeemed at any time prior to the scheduled maturity in part or in aggregate, at the greater of 100% of the principal amount at that time or the sum of the remaining scheduled payments discounted at the treasury rate (as defined) plus 0.5%, together with any related accrued and unpaid interest.
As of December 31, 2022, we were in compliance with the required covenants related to borrowings and debt facilities.
Other Compensation Liabilities
Other compensation liabilities principally consist of cash-settled Affiliate equity and profit interests liabilities held by certain Affiliate key employees, and voluntary deferred compensation plans. The following table summarizes our other compensation liabilities:
| | | | | | | | | | | |
| Years ended December 31, |
($ in millions) | 2022 | | 2021 |
Share-based payments liability | $ | 19.4 | | | $ | 28.1 | |
Affiliate profit interests liability | — | | | 30.6 | |
Employee equity | 19.4 | | | 58.7 | |
Voluntary deferral plan liability | 39.9 | | | 45.0 | |
Total | $ | 59.3 | | | $ | 103.7 | |
Share-based payments liability represents the value of Affiliate key employee-owned equity that may under certain circumstances be repurchased by us that is considered an equity award under U.S. GAAP based on the terms and conditions attached to these interests. Affiliate profit interests liability represent the value of Affiliate key employee-owned equity that may under certain circumstances be repurchased by us that is not considered an equity award under U.S. GAAP, but rather a form of compensation arrangement, based on the terms and conditions attached to these interests. Our obligation in any given period in respect of funding these potential repurchases of Affiliate equity is limited to only that portion that may be put to us by Affiliate key employees, which is typically capped annually under the terms of these arrangements such that we are not required to repurchase more than we can reasonably recycle by re-granting the interests in lieu of cash variable compensation owed to Affiliate key employees.
Certain of our and our Affiliate’s key employees are eligible to participate in our voluntary deferral plan, or VDP, which provides our senior personnel the opportunity to voluntarily defer a portion of their compensation. There is a voluntary deferral plan investment balance included in investments on the Consolidated Balance Sheets that corresponds to this deferral liability.
Additionally, we have recorded accrued incentive compensation of $92.5 million and $117.4 million on the Consolidated Balance Sheets as of December 31, 2022 and 2021, respectively. Included within the accrued incentive compensation balance is the vested portion of Acadian’s deferred compensation pool. Acadian’s deferred compensation pool is based on a contractual percentage of Acadian performance fee revenues and post-bonus profits, and is subject to a three-year vesting period. Compensation expense is recognized over the requisite service period. Unamortized compensation expense related to the unvested portion of the deferred compensation pool of $23.4 million and $10.6 million is expected to be recognized in the years ending December 31, 2023 and 2024, respectively.
For additional discussion of our compensation programs, please refer to the compensation discussions contained within our definitive proxy statement for our 2023 annual meeting of shareholders incorporated herein by reference.
Supplemental Liquidity Measure—Adjusted EBITDA
As supplemental information, we provide information regarding Adjusted EBITDA, which we define as economic net income before interest, income taxes, depreciation and amortization. Adjusted EBITDA is a non-GAAP liquidity measure that we provide in addition to, but not as a substitute for, cash flows from operating activities. It should be noted that our calculation of Adjusted EBITDA may not be consistent with Adjusted EBITDA as calculated by other companies. We believe Adjusted EBITDA is a useful liquidity metric because it indicates our ability to make further investments in our business, service debt and meet working capital requirements.
The following table reconciles our U.S. GAAP net income attributable to controlling interests to EBITDA to Adjusted EBITDA to economic net income for the years ended December 31, 2022, 2021 and 2020:
| | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
($ in millions) | 2022 | | 2021 | | 2020 |
Net income attributable to controlling interests | $ | 100.6 | | | $ | 828.4 | | | 286.7 | |
Net interest expense to third parties | 19.7 | | | 24.6 | | | 27.9 | |
Income tax expense (including tax expenses related to discontinued operations) | 44.2 | | | 306.7 | | | 112.1 | |
Depreciation and amortization (including intangible assets and discontinued operations) and goodwill impairment | 18.6 | | | 25.4 | | | 44.1 | |
EBITDA | $ | 183.1 | | | $ | 1,185.1 | | | 470.8 | |
Non-cash compensation costs, including revaluation of Affiliate key employee-owned equity and profit interests | (37.7) | | | 34.8 | | | (12.4) | |
| | | | | |
EBITDA of discontinued operations attributable to controlling interests | — | | | (960.2) | | | (62.0) | |
(Gain) loss on seed and co-investments | 0.2 | | | (5.7) | | | (1.6) | |
Restructuring(1) | 1.3 | | | (43.5) | | | (230.2) | |
Custody fees on seed portfolio | — | | | — | | | 0.1 | |
Capital transaction costs | 3.2 | | | 1.2 | | | 0.2 | |
| | | | | |
Adjusted EBITDA | 150.1 | | | 211.7 | | | 164.9 | |
ENI net interest expense to third parties | (17.3) | | | (22.3) | | | (21.6) | |
Depreciation and amortization(2) | (20.8) | | | (24.0) | | | (22.5) | |
Tax on economic net income | (30.4) | | | (47.1) | | | (32.5) | |
Economic net income | $ | 81.6 | | | $ | 118.3 | | | 88.3 | |
(1)Included in restructuring for the year ended December 31, 2022 are $0.1 million of restructuring costs and $1.2 million costs associated with the transfer of an insurance policy from our former Parent. Included in restructuring for the year ended December 31, 2021 are $3.8 million of restructuring costs at the Center and Affiliates, $1.2 million costs associated with the transfer of an insurance policy from our former Parent and the gain on sale of Affiliates of $48.6 million. Included in restructuring for the year ended December 31, 2020 are $9.4 million of restructuring costs at the Center and Affiliates and $1.6 million of costs associated with the transfer of an insurance policy from our former Parent and the gain on sale of Affiliates of $241.3 million.
(2)Includes non-cash equity-based award amortization expense.
For a full discussion regarding the items excluded from Adjusted EBITDA above and the calculation of economic net income, refer to “—Non-GAAP Supplemental Performance Measure—Economic Net Income and Segment Analysis.”
Limitations of Adjusted EBITDA
As a non-GAAP, unaudited liquidity measure and derivation of EBITDA, Adjusted EBITDA has certain material limitations. It does not include cash costs associated with capital transactions and excludes certain U.S. GAAP expenses that fall outside the definition of EBITDA. Each of these categories of expense represents costs to us of doing business, and therefore any measure that excludes any or all of these categories of expense has material limitations.
Future Capital Needs
We believe that our available cash and cash equivalents to be generated from operations, supplemented by short-term and long-term financing, as necessary, will be sufficient to fund current operations and capital requirements for at least the next twelve months, as well as our day-to-day operations and future investment requirements. Our ability to secure short-term and long-term financing in the future will depend on several factors, including our future profitability, our relative levels of debt and equity and the overall condition of the credit markets.
Commitments, Contingencies and Off-Balance Sheet Obligations
Indemnifications
In the normal course of business, such as through agreements to enter into business combinations with and divestitures of Affiliates, we occasionally enter into contracts that contain a variety of representations and warranties and which provide general indemnifications. Our maximum exposure under these arrangements is unknown, as this would involve future claims that may be made against us that have not yet occurred.
Off-Balance Sheet Obligations
Off-balance sheet arrangements, as defined by the SEC, include certain contractual arrangements pursuant to which a company has an obligation, such as certain contingent obligations, certain guarantee contracts, retained or contingent interests in assets transferred to an unconsolidated entity, certain derivative instruments classified as equity or material variable interests in unconsolidated entities that provide financing, liquidity, market risk or credit risk support. Disclosure is required for any off-balance sheet arrangements that have, or are reasonably likely to have, a material current or future effect on our financial condition, results of operations, liquidity or capital resources. We generally do not enter into off-balance sheet arrangements, other than those described in “Contractual Obligations” as well as Note 6 and Note 15 to our Consolidated Financial Statements included in Item 8 herein, “Variable Interest Entities” and “Commitments and Contingencies”, respectively.
Contractual Obligations
The following table summarizes our contractual obligations as of December 31, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Payments due by period |
($ in millions) | Total | | Less than 1 year | | 1 - 3 years | | 3 - 5 years | | More than 5 years |
Contractual Obligations | | | | | | | | | |
| | | | | | | | | |
Third party borrowings | $ | 275.0 | | | $ | — | | | $ | — | | | $ | 275.0 | | | $ | — | |
Lease obligations | 90.3 | | | 9.2 | | | 16.5 | | | 15.8 | | | 48.8 | |
Other liabilities(1) | 1.1 | | | 1.1 | | | — | | | — | | | — | |
Maximum Affiliate equity and profits interests repurchase obligations(2) | 19.4 | | | 3.5 | | | 5.4 | | | 3.9 | | | 6.6 | |
Total contractual obligations | $ | 385.8 | | | $ | 13.8 | | | $ | 21.9 | | | $ | 294.7 | | | $ | 55.4 | |
(1)Represents amounts due to OM plc under the co-investment deed and related taxes.
(2)Represents amortized amounts held by Acadian key employees. Our actual funding of these potential repurchases of Acadian equity and profits interests is limited to only that portion that may be put to us by Acadian key employees or that we decide to call to facilitate succession planning at Acadian, which is typically capped annually such that we do not repurchase more than we can reasonably recycle by re-granting the interests in lieu of cash variable compensation owed to Acadian key employees. Any equity or profits interests repurchased by us are used to fund a portion of variable compensation awards resulting in savings in cash variable compensation that offset the negative cash effect of repurchasing the equity.
Critical Accounting Policies and Estimates
Our significant accounting policies are disclosed in Item 8, Financial Statements and Supplementary Data - Note 2, “Significant Accounting Policies.” The accounting policies and estimates that we believe are the most critical to an understanding of our results of operations and financial condition are those that require complex management judgment regarding matters that are highly uncertain at the time policies were applied and estimates were made. These accounting policies and estimates are discussed below; however, the additional accounting policy detail in the footnote previously referenced is important to the discussion of each of the topics. Different estimates reasonably could have been used in the current period that would have had a material effect on these Consolidated Financial Statements, and changes in these estimates are likely to occur from period-to-period in the future.
Share-based compensation plans
We recognize the cost of all share-based payments to directors, senior management and employees, including grants of restricted stock and stock options, as compensation expense in the Consolidated Statements of Operations over the respective vesting periods.
Awards made under our equity plans are accounted for as equity-settled, and the grant date fair value is recognized as compensation expense over the requisite service period, with a corresponding contribution to additional paid-in capital. Valuation of restricted stock awards (“RSAs”) and restricted stock units (“RSUs”) is determined based on our closing share price as quoted on the New York Stock Exchange on the measurement date. For performance-based awards and stock options, a Monte-Carlo simulation model is used to determine the fair value. Key inputs for the model include: assumed reinvestment of dividends, risk-free interest rate and expected volatility. All excess tax benefits and deficiencies on share-based payment awards are recognized as income tax expense or benefit in the Consolidated Statements of Operations. In addition, the tax effects of exercised or vested awards are treated as discrete items in the reporting period in which they occur and excess tax benefits or deficiencies are classified with other income tax cash flows as an operating activity in the Consolidated Statements of Cash Flows. We recognize forfeitures as they occur.
We have compensation arrangements with certain of our Affiliates whereby in exchange for continued service, Affiliate equity is either purchased by or granted to Affiliate key employees and may be repurchased either by Affiliate key employees or by us at a future date, subject to service requirements having been met. Awards of equity made to Affiliate key employees are accounted for as cash-settled, with the fair value recognized as compensation expense over the requisite service period, with a corresponding liability carried within other compensation liabilities on the Consolidated Balance Sheets until the award is settled by us. The fair values of the liabilities are determined with the assistance of third party valuation specialists using discounted cash flow analyses which incorporate assumptions for the forecasted earnings information, growth rates, market risk adjustments, discount rates, when award holders maximize value and post-vesting restrictions. While we believe all assumptions used in determining the fair value of the liabilities are reasonable and appropriate, certain assumptions are subjective and changes in these assumptions could result in different fair value amounts.
Taxation
We file tax returns directly with the U.S., U.K., state tax authorities and in other foreign jurisdictions. These tax returns represent our filing positions within each jurisdiction and settle our tax liabilities. Each jurisdiction has the right to audit those tax returns and may take different positions with respect to income and expense allocations and taxable earnings determinations. Because the determinations of our annual provisions are subject to judgments and estimates, it is possible that actual results will vary from those recognized in our Consolidated Financial Statements. As a result, it is likely that additions to, or reductions of, income tax expense will occur each year for prior reporting periods as actual tax returns and tax audits are settled.
Deferred tax assets, net of any associated valuation allowance, have been recognized based on management's belief that taxable income of the appropriate character, more likely than not, will be sufficient to realize the benefits of these assets over time. In the event that actual results differ from our expectations, or if our historical trends of positive operating income changes, we may be required to record a valuation allowance on some or all of these deferred tax assets, which may have a significant effect on our financial condition and results of operations. In assessing whether a valuation allowance should be established against a deferred tax asset, we consider the nature, frequency and severity of recent losses, forecasts of future profitability, the duration of statutory carryback and carry forward periods, among other factors.
We utilize a specific recognition threshold and measurement attribute for the Consolidated Financial Statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The prescribed two-step process for evaluating a tax position involves first determining whether it is more likely than not that a tax position will be sustained upon examination by the appropriate taxing authorities. If it is, the second step then requires a company to measure this tax position benefit as the largest cumulative amount of benefit that is greater than 50 percent likely of being realized upon ultimate settlement. Unrecognized tax benefits and related interest and penalties, are adjusted periodically to reflect changing facts and circumstances.
Recent Accounting Developments
See discussion of Recent Accounting Developments in Note 2 of the accompanying Consolidated Financial Statements.
Item 8. Financial Statements and Supplementary Data.
| | | | | | | | |
| | Page |
| | |
Index to financial statements | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Report of Independent Registered Public Accounting Firm
To the Shareholders and Board of Directors
BrightSphere Investment Group Inc.:
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of BrightSphere Investment Group Inc. and subsidiaries (the Company) as of December 31, 2022 and 2021, the related consolidated statements of operations, comprehensive income, changes in shareholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2022, and the related notes (collectively, the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2022, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission, and our report dated February 28, 2023 expressed an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Report of Independent Registered Public Accounting Firm
Assessment of the fair value measurement of the cash-settled affiliate awards liability
As discussed in Notes 2, 12 and 19 to the consolidated financial statements, the Company has issued cash-settled equity awards to certain key employees of an affiliate which are liability classified. The total liability for these awards was $19.4 million at December 31, 2022. The liability is remeasured each reporting period to its fair value. The fair value is determined using discounted cash flow analysis which incorporate assumptions for the forecasted earnings information, growth rates, market risk adjustments, discount rates, and when award holders maximize value subject to post-vesting restrictions.
We identified the assessment of the fair value measurement of the cash-settled affiliate awards liability as a critical audit matter. Complex and subjective auditor judgment was required in evaluating the methodology and key assumptions used in determining the fair value of the liability related to the cash-settled affiliate awards. The significant assumptions that required complex and subjective auditor judgment include forecasted earnings, growth rates, market risk adjustments, discount rates, and adjustments to reflect the impact of post-vesting restrictions and when award holders will maximize value. Changes to these assumptions could have had an effect on the Company’s determination of the fair value of the cash-settled affiliate awards liability.
The following are the primary procedures we performed to address this critical audit matter. We evaluated the design and tested the operating effectiveness of certain internal controls related to the Company’s process to determine the fair value of the cash-settled affiliate awards liability, including controls over the significant assumptions noted above. We compared forecasted earnings and growth rates to internal financial forecasts and historical results. We also compared certain inputs used in developing the forecasted earnings and growth rates to third party data. We held discussions with finance personnel of the Company to further evaluate the forecasted earnings used in the discounted cash flow models. We evaluated adjustments to reflect the impact of post-vesting restrictions on awards by comparing the restrictions to underlying plan documents and also assess that puts occur when award holders maximize value. We involved valuation professionals with specialized skills and knowledge, who assisted in:
•evaluating whether the methodology used to calculate the fair value of the awards was appropriate
•performing calculations of market risk adjustments using data that was independently obtained or otherwise corroborated
•evaluating the discount rates used by the Company by comparing them against a discount rate range that was developed using publicly available market data
•performing calculations of the fair value of the liability using the Company’s forecasted earnings and a combination of independent assumptions and Company assumptions and comparing the result to the amount recorded by the Company.
/s/ KPMG LLP
We have served as the Company’s auditor since 2014.
Boston, Massachusetts
February 28, 2023
Report of Independent Registered Public Accounting Firm
To the Shareholders and Board of Directors
BrightSphere Investment Group Inc.:
Opinion on Internal Control Over Financial Reporting
We have audited BrightSphere Investment Group Inc. and subsidiaries' (the Company) internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Company as of December 31, 2022 and 2021, the related consolidated statements of operations, comprehensive income, changes in shareholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2022, and the related notes (collectively, the consolidated financial statements), and our report dated February 28, 2023 expressed an unqualified opinion on those consolidated financial statements.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Report of Management on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ KPMG LLP
Boston, Massachusetts
February 28, 2023
BrightSphere Investment Group Inc.
Consolidated Balance Sheets
(in millions, except for share and per share data) | | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
Assets | | | |
Cash and cash equivalents | $ | 108.4 | | | $ | 252.1 | |
| | | |
Investment advisory fees receivable | 122.5 | | | 167.1 | |
Income taxes receivable | 2.0 | | | 4.9 | |
Fixed assets, net | 47.7 | | | 50.2 | |
Right of use assets | 59.9 | | | 65.1 | |
Investments | 48.4 | | | 54.5 | |
| | | |
Goodwill | 20.3 | | | 20.3 | |
Other assets | 27.7 | | | 28.2 | |
Deferred tax assets | 64.7 | | | 72.4 | |
| | | |
| | | |
Assets of consolidated Funds: | | | |
Cash and cash equivalents, restricted | 12.8 | | | — | |
Investments | 1.9 | | | — | |
Other assets | 2.4 | | | — | |
Total assets | $ | 518.7 | | | $ | 714.8 | |
Liabilities and shareholders’ equity | | | |
Accounts payable and accrued expenses | $ | 31.0 | | | $ | 35.2 | |
Accrued incentive compensation | 92.5 | | | 117.4 | |
| | | |
| | | |
Other compensation liabilities | 59.3 | | | 103.7 | |
Accrued income taxes | 4.6 | | | 1.1 | |
Operating lease liabilities | 75.8 | | | 77.6 | |
Other liabilities | 1.1 | | | 2.5 | |
| | | |
Revolving credit facility | — | | | — | |
Third party borrowings | 273.5 | | | 394.9 | |
| | | |
Liabilities of consolidated Funds: | | | |
Accounts payable and accrued expenses | 0.3 | | | — | |
Derivative liabilities at fair value | 2.2 | | | — | |
| | | |
Total liabilities | 540.3 | | | 732.4 | |
Commitments and contingencies | | | |
Redeemable non-controlling interests in consolidated Funds | — | | | — | |
Equity: | | | |
Common stock (par value $0.001; 41,435,087 and 45,397,260 shares, respectively, issued) | — | | | — | |
Additional paid-in capital | 1.5 | | | — | |
Retained deficit | (12.5) | | | (6.8) | |
Accumulated other comprehensive loss | (10.6) | | | (10.8) | |
| | | |
Non-controlling interests in consolidated Funds | — | | | — | |
Total equity and non-controlling interests in consolidated Funds | (21.6) | | | (17.6) | |
Total liabilities and equity | $ | 518.7 | | | $ | 714.8 | |
See Notes to Consolidated Financial Statements
BrightSphere Investment Group Inc.
Consolidated Statements of Operations
(in millions except for per share data)
| | | | | | | | | | | | | | | | | |
| For the Years Ended December 31, |
| 2022 | | 2021 | | 2020 |
Revenue: | | | | | |
Management fees | $ | 367.4 | | | $ | 433.3 | | | $ | 478.9 | |
Performance fees | 49.4 | | | 84.8 | | | 7.8 | |
Other revenue | — | | | 5.7 | | | 7.3 | |
| | | | | |
Consolidated Funds’ revenue | 0.4 | | | — | | | 5.5 | |
Total revenue | 417.2 | | | 523.8 | | | 499.5 | |
Operating expenses: | | | | | |
Compensation and benefits | 159.2 | | | 284.6 | | | 243.1 | |
General and administrative expense | 71.1 | | | 71.2 | | | 88.0 | |
Impairment of goodwill | — | | | — | | | 16.4 | |
Amortization of acquired intangibles | 0.1 | | | 0.1 | | | 0.3 | |
Depreciation and amortization | 18.5 | | | 22.1 | | | 19.8 | |
| | | | | |
| | | | | |
| | | | | |
Consolidated Funds’ expense | 0.4 | | | — | | | 0.2 | |
Total operating expenses | 249.3 | | | 378.0 | | | 367.8 | |
Operating income | 167.9 | | | 145.8 | | | 131.7 | |
Non-operating income and (expense): | | | | | |
Investment income (loss) | 0.2 | | | 8.3 | | | 4.9 | |
Interest income | 0.8 | | | 0.2 | | | 0.6 | |
Interest expense | (20.5) | | | (24.8) | | | (28.5) | |
Loss on extinguishment of debt | (3.2) | | | — | | | — | |
Gain on sale of subsidiaries | — | | | 48.6 | | | 241.3 | |
Net consolidated Funds’ investment gains (losses) | (0.4) | | | — | | | (5.2) | |
Total non-operating income | (23.1) | | | 32.3 | | | 213.1 | |
Income from continuing operations before taxes | 144.8 | | | 178.1 | | | 344.8 | |
Income tax expense | 44.2 | | | 50.0 | | | 97.1 | |
Income from continuing operations | 100.6 | | | 128.1 | | | 247.7 | |
Income from discontinued operations, net of tax | — | | | 77.3 | | | 67.8 | |
Gain on disposal of discontinued operations, net of tax | — | | | 691.0 | | | — | |
Net income | 100.6 | | | 896.4 | | | 315.5 | |
| | | | | |
Net income attributable to non-controlling interests in consolidated Funds | — | | | 68.0 | | | 28.8 | |
Net income attributable to controlling interests | $ | 100.6 | | | $ | 828.4 | | | $ | 286.7 | |
Earnings per share (basic) attributable to controlling interests | $ | 2.39 | | | $ | 10.73 | | | $ | 3.53 | |
Earnings per share (diluted) attributable to controlling interests | 2.33 | | | 10.29 | | | 3.49 | |
Continuing operations earnings per share (basic) attributable to controlling interests | 2.39 | | | 1.66 | | | 3.04 | |
Continuing operations earnings per share (diluted) attributable to controlling interests | 2.33 | | | 1.59 | | | 3.01 | |
Weighted average shares outstanding | 42.1 | | | 77.2 | | | 81.3 | |
Weighted average diluted shares outstanding | 43.2 | | | 80.5 | | | 82.0 | |
See Notes to Consolidated Financial Statements
BrightSphere Investment Group Inc.
Consolidated Statements of Comprehensive Income
(in millions)
| | | | | | | | | | | | | | | | | |
| For the Years Ended December 31, |
| 2022 | | 2021 | | 2020 |
Net income | $ | 100.6 | | | $ | 896.4 | | | $ | 315.5 | |
Other comprehensive income: | | | | | |
Amortization related to derivative securities, net of tax | 3.3 | | | 2.4 | | | 2.3 | |
Foreign currency translation adjustment | (3.1) | | | 0.4 | | | 1.6 | |
Total other comprehensive income | 0.2 | | | 2.8 | | | 3.9 | |
Total comprehensive income | 100.8 | | | 899.2 | | | 319.4 | |
Comprehensive income attributable to non-controlling interests in consolidated Funds | — | | | 68.0 | | | 28.8 | |
Total comprehensive income attributable to controlling interests | $ | 100.8 | | | $ | 831.2 | | | $ | 290.6 | |
See Notes to Consolidated Financial Statements
BrightSphere Investment Group Inc.
Consolidated Statements of Changes in Shareholders’ Equity
For the Years Ended December 31, 2022, 2021 and 2020
($ in millions, except share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common stock (millions) | | Common stock, par value | | Additional paid-in capital | | Retained earnings (deficit) | | Accumulated other comprehensive income (loss) | | Total shareholders’ equity | | Non- controlling interests | | Non-controlling interests in consolidated Funds | | Total equity | | Redeemable non-controlling interests in consolidated Funds | | Total equity and redeemable non-controlling interests in consolidated Funds | | |
December 31, 2019 | 85.9 | | | $ | 0.1 | | | $ | 534.3 | | | $ | (452.5) | | | $ | (17.5) | | | $ | 64.4 | | | $ | 1.3 | | | $ | 48.8 | | | $ | 114.5 | | | $ | 83.9 | | | $ | 198.4 | | | |
Issuance of common stock | 0.1 | | | — | | | 0.2 | | | — | | | — | | | 0.2 | | | — | | | — | | | 0.2 | | | — | | | 0.2 | | | |
Retirement of common stock | (0.2) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | |
Repurchase of common stock | (6.4) | | | — | | | (46.0) | | | — | | | — | | | (46.0) | | | — | | | — | | | (46.0) | | | — | | | (46.0) | | | |
Capital contributions | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 3.1 | | | 3.1 | | | 151.7 | | | 154.8 | | | |
Equity-based compensation | — | | | — | | | 2.5 | | | — | | | — | | | 2.5 | | | — | | | — | | | 2.5 | | | — | | | 2.5 | | | |
Foreign currency translation adjustment | — | | | — | | | — | | | — | | | 1.6 | | | 1.6 | | | — | | | — | | | 1.6 | | | — | | | 1.6 | | | |
Amortization related to derivative securities, net of tax | — | | | — | | | — | | | — | | | 2.3 | | | 2.3 | | | — | | | — | | | 2.3 | | | — | | | 2.3 | | | |
Other changes in non-controlling interests | — | | | — | | | — | | | — | | | — | | | — | | | 0.4 | | | — | | | 0.4 | | | — | | | 0.4 | | | |
Net consolidation (de-consolidation) of Funds | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (236.0) | | | (236.0) | | | |
Other movements | — | | | — | | | 1.4 | | | — | | | — | | | 1.4 | | | — | | | — | | | 1.4 | | | — | | | 1.4 | | | |
Dividends ($0.13 per share) | — | | | — | | | — | | | (10.7) | | | — | | | (10.7) | | | — | | | — | | | (10.7) | | | — | | | (10.7) | | | |
Net income | — | | | — | | | — | | | 286.7 | | | — | | | 286.7 | | | — | | | 28.4 | | | 315.1 | | | 0.4 | | | 315.5 | | | |
December 31, 2020 | 79.4 | | | $ | 0.1 | | | $ | 492.4 | | | $ | (176.5) | | | $ | (13.6) | | | $ | 302.4 | | | $ | 1.7 | | | $ | 80.3 | | | $ | 384.4 | | | $ | — | | | $ | 384.4 | | | |
Issuance of common stock | 1.6 | | | — | | | 2.7 | | | — | | | — | | | 2.7 | | | — | | | — | | | 2.7 | | | — | | | 2.7 | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Repurchase of common stock | (35.6) | | | (0.1) | | | (465.7) | | | (655.9) | | | — | | | (1,121.7) | | | — | | | — | | | (1,121.7) | | | — | | | (1,121.7) | | | |
Capital contributions | — | | | — | | | — | | | — | | | — | | | — | | | 3.8 | | | 29.7 | | | 33.5 | | | — | | | 33.5 | | | |
Equity-based compensation | — | | | — | | | 1.9 | | | — | | | — | | | 1.9 | | | — | | | — | | | 1.9 | | | — | | | 1.9 | | | |
Foreign currency translation adjustment | — | | | — | | | — | | | — | | | 0.4 | | | 0.4 | | | — | | | — | | | 0.4 | | | — | | | 0.4 | | | |
Amortization related to derivative securities, net of tax | — | | | — | | | — | | | — | | | 2.4 | | | 2.4 | | | — | | | — | | | 2.4 | | | — | | | 2.4 | | | |
Withholding tax related to stock option exercise | | | | | (31.3) | | | | | | | (31.3) | | | | | | | (31.3) | | | | | (31.3) | | | |
Other changes in non-controlling interests | — | | | — | | | — | | | — | | | — | | | — | | | (5.5) | | | — | | | (5.5) | | | — | | | (5.5) | | | |
Net de-consolidation of Funds | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (178.0) | | | (178.0) | | | — | | | (178.0) | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Dividends ($0.04 per share) | — | | | — | | | — | | | (2.8) | | | — | | | (2.8) | | | — | | | — | | | (2.8) | | | — | | | (2.8) | | | |
Net income | — | | | — | | | — | | | 828.4 | | | — | | | 828.4 | | | — | | | 68.0 | | | 896.4 | | | — | | | 896.4 | | | |
December 31, 2021 | 45.4 | | | $ | — | | | $ | — | | | $ | (6.8) | | | $ | (10.8) | | | $ | (17.6) | | | $ | — | | | $ | — | | | $ | (17.6) | | | $ | — | | | $ | (17.6) | | | |
Issuance of common stock | 0.2 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Repurchase of common stock | (4.2) | | | — | | | — | | | (103.2) | | | — | | | (103.2) | | | — | | | — | | | (103.2) | | | — | | | (103.2) | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Equity-based compensation | — | | | — | | | 2.4 | | | — | | | — | | | 2.4 | | | — | | | — | | | 2.4 | | | — | | | 2.4 | | | |
Foreign currency translation adjustment | — | | | — | | | — | | | — | | | (3.1) | | | (3.1) | | | — | | | — | | | (3.1) | | | — | | | (3.1) | | | |
Amortization related to derivative securities, net of tax | — | | | — | | | — | | | — | | | 3.3 | | | 3.3 | | | — | | | — | | | 3.3 | | | — | | | 3.3 | | | |
Withholding tax related to stock option exercise | — | | | — | | | (0.9) | | | (1.4) | | | — | | | (2.3) | | | — | | | — | | | (2.3) | | | — | | | (2.3) | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Dividends ($0.04 per share) | — | | | — | | | — | | | (1.7) | | | — | | | (1.7) | | | — | | | — | | | (1.7) | | | — | | | (1.7) | | | |
Net income | — | | | — | | | — | | | 100.6 | | | — | | | 100.6 | | | — | | | — | | | 100.6 | | | — | | | 100.6 | | | |
December 31, 2022 | 41.4 | | | $ | — | | | $ | 1.5 | | | $ | (12.5) | | | $ | (10.6) | | | $ | (21.6) | | | $ | — | | | $ | — | | | $ | (21.6) | | | $ | — | | | $ | (21.6) | | | |
See Notes to Consolidated Financial Statements
BrightSphere Investment Group Inc.
Consolidated Statements of Cash Flows
(in millions)
| | | | | | | | | | | | | | | | | |
| For the Years Ended December 31, |
| 2022 | | 2021 | | 2020 |
Cash flows from operating activities: | | | | | |
Net income | $ | 100.6 | | | $ | 896.4 | | | $ | 315.5 | |
Less: Income from discontinued operations, net of tax | — | | | (77.3) | | | (67.8) | |
Less: Net (income) loss attributable to non-controlling interests in consolidated Funds from continuing operations | — | | | — | | | (0.4) | |
| | | | | |
Adjustments to reconcile net income to net cash flows from operating activities from continuing operations: | | | | | |
Impairment of goodwill | — | | | — | | | 16.4 | |
Amortization of acquired intangibles | 0.1 | | | 0.1 | | | 0.3 | |
Gain on sale of discontinued operations | — | | | (691.0) | | | — | |
Loss on extinguishment of debt | 3.2 | | | — | | | — | |
Gain on sale of subsidiaries | — | | | (48.6) | | | (241.3) | |
Depreciation and amortization | 18.5 | | | 22.1 | | | 19.8 | |
Amortization of debt-related costs | 5.6 | | | 4.6 | | | 4.3 | |
| | | | | |
Amortization and revaluation of non-cash compensation awards | (30.3) | | | 39.1 | | | (2.8) | |
| | | | | |
Net earnings from Affiliate accounted for using the equity method | — | | | (2.6) | | | (2.9) | |
Distributions received from equity method Affiliate | — | | | 4.4 | | | 3.0 | |
Distributions from discontinued operations | — | | | 52.7 | | | 63.0 | |
| | | | | |
| | | | | |
| | | | | |
Deferred income taxes | 6.4 | | | (1.5) | | | 73.2 | |
(Gains) losses on other investments | 3.4 | | | (8.8) | | | (8.6) | |
Changes in operating assets and liabilities (excluding discontinued operations): | | | | | |
(Increase) decrease in investment advisory fees receivable | 44.6 | | | (87.9) | | | 13.6 | |
(Increase) decrease in other receivables, prepayments, deposits and other assets | (2.1) | | | 2.2 | | | 14.4 | |
Increase (decrease) in accrued incentive compensation, operating lease liabilities and other liabilities | (33.4) | | | 44.7 | | | (9.7) | |
Increase (decrease) in accounts payable, accrued expenses and accrued income taxes | 2.4 | | | (153.0) | | | (19.4) | |
Net cash flows from operating activities of continuing operations, excluding consolidated Funds | 119.0 | | | (4.4) | | | 170.6 | |
Net income (loss) attributable to non-controlling interests in consolidated Funds from continuing operations | — | | | — | | | 0.4 | |
Adjustments to reconcile net income (loss) attributable to non-controlling interests of consolidated Funds to net cash flows from operating activities from continuing operations of consolidated Funds: | | | | | |
Purchase of investments | (0.2) | | | — | | | (146.3) | |
Sale of investments | 0.1 | | | — | | | 91.3 | |
| | | | | |
Losses on other investments | — | | | — | | | 4.9 | |
(Increase) decrease in receivables and other assets | (2.4) | | | — | | | (32.2) | |
Increase (decrease) in accounts payable and other liabilities | 0.3 | | | — | | | 6.7 | |
Net cash flows from operating activities of continuing operations of consolidated Funds | (2.2) | | | — | | | (75.2) | |
Net cash flows from operating activities of continuing operations | 116.8 | | | (4.4) | | | 95.4 | |
Net cash flows from operating activities of discontinued operations | — | | | (7.1) | | | (4.9) | |
Total net cash flows from operating activities | 116.8 | | | (11.5) | | | 90.5 | |
BrightSphere Investment Group Inc.
Consolidated Statements of Cash Flows (Continued)
(in millions)
| | | | | | | | | | | | | | | | | |
| For the Years Ended December 31, |
| 2022 | | 2021 | | 2020 |
Cash flows from investing activities: | | | | | |
Additions of fixed assets | (16.1) | | | (15.1) | | | (25.6) | |
Proceeds from sale of discontinued operations | — | | | 949.3 | | | — | |
Proceeds from sale of subsidiaries | — | | | 61.6 | | | 295.2 | |
Purchase of investment securities | (5.5) | | | (2.5) | | | (17.8) | |
Sale of investment securities | 8.6 | | | 42.7 | | | 109.8 | |
Cash flows from investing activities of consolidated Funds: | | | | | |
| | | | | |
| | | | | |
Consolidation (de-consolidation) of Funds | — | | | — | | | (85.7) | |
Net cash flows from investing activities of continuing operations | (13.0) | | | 1,036.0 | | | 275.9 | |
Net cash flows from investing activities of discontinued operations | — | | | 3.1 | | | (5.9) | |
Total net cash flows from investing activities | (13.0) | | | 1,039.1 | | | 270.0 | |
Cash flows from financing activities: | | | | | |
Proceeds from third party and non-recourse borrowings | 214.0 | | | 176.0 | | | 80.0 | |
Repayment of third party and non-recourse borrowings | (339.0) | | | (176.0) | | | (255.0) | |
Payment of debt issuance costs | (0.9) | | | (0.4) | | | — | |
Proceeds from stock issuance | — | | | 2.7 | | | — | |
| | | | | |
Payment to OM plc for co-investment redemptions | (1.1) | | | (1.5) | | | (0.3) | |
Repurchases of common stock | (103.2) | | | (776.7) | | | (46.0) | |
Repurchases of common stock from related parties | — | | | (345.0) | | | — | |
Dividends paid to shareholders | (0.8) | | | (1.9) | | | (7.2) | |
Dividends paid to related parties | (0.4) | | | (1.0) | | | (3.7) | |
Withholding tax payments related to stock option exercise | (2.3) | | | (28.6) | | | — | |
Cash flows from financing activities of consolidated Funds: | | | | | |
| | | | | |
| | | | | |
Redeemable non-controlling interest capital raised | — | | | — | | | 152.8 | |
Redeemable non-controlling interest capital redeemed | — | | | — | | | (1.1) | |
Net cash flows from financing activities of continuing operations | (233.7) | | | (1,152.4) | | | (80.5) | |
Net cash flows from financing activities of discontinued operations | — | | | (27.2) | | | 3.1 | |
Total net cash flows from financing activities | (233.7) | | | (1,179.6) | | | (77.4) | |
Effect of foreign exchange rate changes on cash and cash equivalents | (1.0) | | | — | | | — | |
Net increase (decrease) in cash and cash equivalents | (130.9) | | | (152.0) | | | 283.1 | |
Cash and cash equivalents at beginning of period (including restricted cash) | 252.1 | | | 372.9 | | | 82.1 | |
Cash and cash equivalents at beginning of period classified within assets held for sale | — | | | 31.2 | | | 38.9 | |
Cash and cash equivalents at end of period | 121.2 | | | 252.1 | | | 404.1 | |
Less: cash and cash equivalents at end of period classified within assets held for sale | — | | | — | | | (31.2) | |
Cash and cash equivalents at end of period (including restricted cash) | $ | 121.2 | | | $ | 252.1 | | | $ | 372.9 | |
| | | | | |
Supplemental disclosure of cash flow information: | | | | | |
Interest paid (excluding consolidated Funds) | $ | 16.0 | | | $ | 19.6 | | | $ | 24.3 | |
Income taxes paid | $ | 36.8 | | | $ | 205.0 | | | $ | 33.4 | |
| | | | | |
Supplemental disclosure of non-cash investing and financing transactions: | | | | | |
Consolidation (de-consolidation) of Funds | $ | — | | | $ | — | | | $ | (236.0) | |
| | | | | |
See Notes to Consolidated Financial Statements
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements
December 31, 2022 and 2021
1) Organization and Description of the Business
BrightSphere Investment Group Inc. (“BrightSphere”, “BSIG” or the “Company”), through its subsidiaries, is a global asset management company. The Company provides investment management services globally to predominantly institutional investors. The Company historically held interests in a diverse group of investment management firms (the “Affiliates”) individually headquartered in the United States. The Company completed the disposition of certain Affiliates in 2021 and currently operates the business through one Affiliate, Acadian Asset Management LLC (“Acadian”). Acadian comprises the Company’s Quant & Solutions reportable segment:
•Quant & Solutions—comprised of versatile, often highly-tailored strategies that leverage data and technology in a computational, factor-based investment process across a range of asset classes in developed and emerging markets, including global, non-U.S. and small-cap equities, as well as managed volatility, ESG, multi-asset, equity alternatives, and long/short strategies.
Acadian is organized as a limited liability company. Fees for services are largely asset-based and, as a result, revenues fluctuate based on the performance of financial markets and investors’ asset flows in and out of Acadian’s products. The Company utilizes a profit-sharing model in structuring its compensation and ownership arrangements with Acadian. Variable compensation is based on the firm’s profitability. BSIG and Acadian key employees share in profits after variable compensation according to their respective ownership interests. The profit-sharing model results in the alignment of BSIG and Acadian key employee economic interests, which is critical to the Company’s talent management strategy and long-term growth of the business.
The corporate head office is included within the Other category, along with the Company’s previously disposed affiliates, Campbell Global, LLC (“Campbell Global”) for the years ended December 31, 2021 and 2020, and Investment Counselors of Maryland (“ICM”) for the year ended December 31, 2021.
Prior to 2014, the Company was a wholly-owned subsidiary of Old Mutual plc (“OM plc”), an international long-term savings, protection and investment group, listed on the London Stock Exchange. On October 15, 2014, the Company completed the initial public offering (the “Offering”) by OM plc pursuant to the Securities Act of 1933, as amended. Additionally, between the Offering and February 25, 2019, the Company, OM plc and/or HNA Capital U.S. (“HNA”) completed a series of transactions in the Company’s shares, including a two-step transaction announced on March 25, 2017 for a sale by OM plc of a 24.95% shareholding in the Company to HNA and a two-step transaction announced on November 19, 2018 for a sale of the substantial majority of the ordinary shares held by HNA of the Company to Paulson & Co. (“Paulson”). On February 25, 2019, this transaction was completed and Paulson held approximately 21.7% of the ordinary shares of the Company. The remaining shares held by HNA were bought back by the Company in the first quarter of 2019.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
1) Organization and Description of the Business (cont.)
On November 4, 2021, the Company announced its plan to launch a fixed price tender offer to purchase up to 33,300,000 shares of its common stock (the “Shares”) at a purchase price of $31.50 per share. Under the terms of the tender offer, stockholders who tender their shares would receive a fixed price of $31.50 for each share, subject to proration if the tender offer was oversubscribed. The tender offer expired at 5:00 p.m., New York City Time, on December 6, 2021. On December 7, 2021, the Company accepted for purchase 34,917,532 shares of common stock in the tender offer for a total cost of approximately $1.1 billion excluding fees and expenses relating to the tender offer. The shares of common stock accepted for purchase includes 1,617,532 shares that the Company elected to purchase pursuant to its right to purchase up to an additional 2% of its outstanding common stock.
On November 3, 2021, the Company entered into a repurchase agreement with Paulson and certain funds managed by Paulson and its affiliates pursuant to which the Company agreed that, on the 11th day after the expiration date of the tender offer, it would repurchase from Paulson and its affiliates, if necessary, a number of shares, such that, upon the closing of the repurchase, Paulson and its affiliates’ percentage ownership interest in the Company’s total outstanding shares shall not exceed 19.99%. In the repurchase agreement, Paulson and its affiliates agreed to tender in the tender offer at least 41.7% of the total shares held by them. In accordance therewith, on December 21, 2021, the Company consummated its repurchase of 690,000 shares of common stock from Paulson and its affiliates at $31.50 per share, following which Paulson and its affiliates owned 19.99% of the Company’s total outstanding shares of common stock.
For the year ended December 31, 2022, a reduction to retained deficit in the amount of $103.2 million was recorded for share repurchases. For the year ended December 31, 2021, a reduction to additional paid-in capital in the amount of $465.7 million was recorded for share repurchases until it was depleted, with the remaining $655.9 million of share repurchases recorded to retained deficit. For the year ended December 31, 2020, a reduction to additional paid-in capital in the amount of $46.0 million was recorded for share repurchases.
For the year ended December 31, 2022, the Company repurchased 4,147,450 shares of common stock at an average price of $24.09 per share, or approximately $100 million in total, including commissions. For the year ended December 31, 2021, the Company did not repurchase any shares of common stock in the open market other than the tender offer noted above. In 2020, the Company repurchased 6,412,663 shares at a weighted average price of $7.15 per share, or approximately $46.0 million in total, including commissions.
All shares of common stock repurchased by the Company were retired.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
2) Basis of Presentation and Significant Accounting Policies
The Company’s significant accounting policies are as follows:
Basis of presentation
These Consolidated Financial Statements reflect the historical balance sheets, statements of operations, statements of comprehensive income, statements of changes in shareholders’ equity and statements of cash flows of the Company. Within these Consolidated Financial Statements, Paulson and its related entities, as defined above, are referred to as “related parties.”
The Consolidated Financial Statements are prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”). All dollar amounts, except per-share data in the text and tables herein, are stated in millions unless otherwise indicated. Transactions between the Company and its related parties are included in the Consolidated Financial Statements; however, material intercompany balances and transactions among the Company, its consolidated Affiliates and consolidated Funds are eliminated in consolidation.
Revenue recognition
Revenue from contracts with customers
The Company recognizes revenue when a customer obtains control of promised goods or services in an amount that reflects the consideration the entity expects to receive in exchange for those goods or services.
A performance obligation is a promise in a contract to transfer a distinct good or service to the customer, and is the unit of account in accordance with the revenue recognition guidance. A contract’s transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. The majority of the Company’s contracts have a single performance obligation, as the promise to transfer the individual goods or services is not separately identifiable from other promises in the contracts and, therefore, not distinct. The Company’s management fee revenue is calculated based upon levels of assets under management multiplied by a fee rate. Management fee revenue is typically calculated on a monthly or quarterly basis, but is earned continuously as performance obligations are fulfilled. The transaction price is variable in contracts which calculate AUM on an average basis over a specified period and this variability is resolved at the end of the period, when the actual average AUM for the contract period may be calculated. The Company is able to resolve the variability and calculate the most likely amount to be recognized for any given period by estimating revenue based upon a daily average AUM.
All of the Company’s performance obligations are satisfied ratably over time and there is no distinction in the methodology used to recognize management fee revenue in instances where there is more than one performance obligation. Typically, revenue is recognized over time using a time-based output measure to measure progress.
Management fees are recognized monthly as services are rendered. Affiliates that manage tangible property may also earn transaction fees at the time the underlying property is bought and sold. Dividend income received is recorded on the ex-dividend date.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
2) Basis of Presentation and Significant Accounting Policies (cont.)
Performance fees are generally assessed as a percentage of the investment performance realized on a client’s account. Performance fees, including those that are subject to clawback, are recognized when they (i) become billable to customers (based on contractual terms of agreements) and (ii) are not subject to contingent repayment.
The Company is required to capitalize certain costs directly related to the acquisition or fulfillment of a contract with a customer. The Company has noted no instances where sales-based compensation or similar costs met the definition of an incremental cost to acquire a contract with a customer in accordance with revenue recognition guidance. There are no instances where the Company has incurred costs to fulfill a contract with a customer, therefore no assets related to contract acquisition or fulfillment have been recognized.
For each one of its contracts with customers, the Company identifies one or more performance obligations within the contract and then, for each performance obligation, determines if it is a principal (where the nature of its promise is to provide a specified good or service itself) or an agent (where the nature of its promise is to arrange for a good or service to be provided by another party). In instances where a customer reimburses the Company for a cost paid on the customer’s behalf, if the Company is acting as a principal, the reimbursement is recorded on a gross basis and if the Company is acting as an agent, the reimbursement is recorded on a net basis.
Certain Funds reimburse the Company’s Affiliates for certain expenses where the Affiliate is acting as a principal, primarily for compensation expense for field office personnel at several Timber Funds, where revenue is recognized from log and fiber sales upon delivery to the customer. Revenue from expense reimbursement is accrued at cost as the corresponding reimbursable expenses are incurred and is recorded in other revenue in the Company’s Consolidated Statements of Operations.
Revenue from other sources
Other revenue also includes interest income on cash and cash equivalents and revenue from administration and consulting services.
Compensation arrangements
The Company operates short term variable compensation arrangements where generally, a percentage of each Affiliate’s annual pre-variable compensation earnings, as defined in each arrangement, is allocated to a “pool” of each respective Affiliate’s key employees, and subsequently distributed to individuals subject to recommendation and approval of a remuneration committee comprised of both the Company’s and each respective Affiliate’s management. Additionally, a contractual percentage of Affiliate performance fee revenues and post-bonus profits are included in a deferred compensation pool. The deferred compensation pool is allocated to Affiliate key employees and is subject to a three-year vesting period. Variable compensation expense is accrued and recognized in the Consolidated Statements of Operations as services are provided by individual employees.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
2) Basis of Presentation and Significant Accounting Policies (cont.)
The Company operates longer term profit-interest plans whereby certain Affiliate key employees are granted (or have a right to purchase) awards representing a profits interest in their respective Affiliate, as distinct from an equity interest due to the lack of pari passu voting rights. Under these plans, the Company may award a portion of the aforementioned variable compensation arrangement through issuance of a profits interest in the Affiliate. The awards generally have a three- to five-year vesting period from the grant date, and the service period begins at the commencement of the financial period to which the variable compensation relates. Under these plans, Affiliate key employees are eligible to share in the profits of their respective Affiliates based on their respective percentage interest held.
In addition, under certain circumstances, Affiliate key employees are eligible to receive repurchase payments upon exiting the plans based on a multiple of the last twelve months profits of their respective Affiliate, as defined. Profits allocated and movements in the potential repurchase value, determined based on a fixed multiple times trailing twelve month profits, as defined, are recognized as compensation expense. Profit interests compensation liabilities are re-measured at each reporting date at the twelve month earnings multiple, with movements treated as compensation expense in the Company’s Consolidated Statements of Operations.
Share-based compensation plans
The Company recognizes the cost of all share-based payments to directors, senior management and employees, including grants of restricted stock and stock options, as compensation expense in the Consolidated Statements of Operations over the respective vesting periods.
Awards made under the Company’s equity plans are accounted for as equity settled, and the grant date fair value is recognized as compensation expense over the requisite service period, with a corresponding contribution to additional paid-in capital. Valuation of restricted stock awards (“RSAs”) and restricted stock units (“RSUs”) is determined based on the Company’s closing share price as quoted on the New York Stock Exchange on the measurement date. For performance-based awards and stock options, a Monte-Carlo simulation model is used to determine the fair value. Key inputs for the model include: assumed reinvestment of dividends, risk-free interest rate, expected volatility and term. All excess tax benefits and deficiencies on share-based payment awards are recognized as income tax expense or benefit in the Consolidated Statements of Operations. In addition, the tax effects of exercised or vested awards are treated as discrete items in the reporting period in which they occur and excess tax benefits or deficiencies are classified with other income tax cash flows as an operating activity in the Consolidated Statements of Cash Flows. The Company recognizes forfeitures as they occur.
The Company has compensation arrangements with certain of its Affiliates whereby in exchange for continued service, Affiliate equity is either purchased by, or granted to Affiliate key employees and may be repurchased either by Affiliate key employees or by the Company at a future date, subject to service requirements having been met. Awards of equity made to Affiliate key employees are accounted for as cash settled, with the fair value recognized as compensation expense over the requisite service period, with a corresponding liability carried within other compensation liabilities on the Consolidated Balance Sheets until the award is settled. The fair value of the liabilities are determined with the assistance of third party valuation specialists using discounted cash flow analyses which incorporate assumptions for the forecasted earnings information, growth rates, market risk adjustments, discount rates, when award holders maximize value and post-vesting restrictions. The liabilities are revalued at each reporting period, with any movements recorded within compensation expense.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
2) Basis of Presentation and Significant Accounting Policies (cont.)
Consolidation
Affiliates
The Company evaluates each of its Affiliates and other operating entities to determine the appropriate method of accounting. Generally, majority-owned entities or otherwise controlled investments in which the Company holds a controlling financial interest as the principal shareholder, managing member, or general partner are consolidated.
Funds
In the normal course of business, the Company’s Affiliates sponsor and manage certain investment vehicles (the “Funds”). The Company assesses consolidation requirements with respect to its Funds.
In evaluating whether or not a legal entity must be consolidated, the Company determines if such entity is a variable interest entity (“VIE”) or a voting interest entity (“VOE”). A VOE is considered an entity in which (i) the total equity investment at risk is sufficient to enable the entity to finance its activities independently and (ii) the equity holders at risk have the obligation to absorb losses, the right to receive residual returns, and the right to direct the activities of the entity that most significantly impact the entity’s economic performance. A VIE is an entity that lacks one or more of the characteristics of a VOE. Assessing whether an entity is a VIE or VOE involves judgment and analysis. Factors considered in this assessment include the entity’s legal organization, the entity’s capital structure and equity ownership and any related party or de-facto agent implications of the Company’s involvement with the entity. Investments that are determined to be VIEs are consolidated if the Company or a consolidated Affiliate is the primary beneficiary of the investment.
In evaluating whether the Company is the primary beneficiary, the Company evaluates its economic interests in the entity held either directly by the Company or indirectly through related parties on a proportional basis. The primary beneficiary of the VIE is defined as the variable interest holder that has a controlling financial interest. A controlling financial interest is defined as (i) the power to direct the activities of the VIE that most significantly impacts its economic performance and (ii) the obligation to absorb losses of the entity or the right to receive benefits from the entity that could potentially be significant to the VIE. If no single party satisfies both criteria, but the Company and its related parties satisfy the criteria on a combined basis, then the primary beneficiary is the entity out of the related party group that is most closely associated to the VIE. The consolidation analysis can generally be performed qualitatively, however, if it is not readily apparent that the Company is not the primary beneficiary, a quantitative analysis may also be performed. The Company generally is not the primary beneficiary of Fund VIEs created to manage assets for clients unless the Company’s ownership interest in the fund, including interests of related parties on a proportional basis, is significant.
The Company consolidates VOEs when it has control over significant operating, financial and investing decisions of the entity or holds the majority voting interest.
Upon the occurrence of certain events (such as contributions and redemptions, either by the Company, its Affiliates, or third parties, or amendments to the governing documents of the Company’s investees or sponsored Funds) management reviews and reconsiders its previous conclusion regarding the status of an entity as a VIE or a VOE. Additionally, management continually reconsiders whether the Company is deemed to be a VIE’s primary beneficiary who consolidates such entity.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
2) Basis of Presentation and Significant Accounting Policies (cont.)
Investments and Investment Transactions
Valuation of investments held at fair value
Valuation of Fund investments is evaluated pursuant to the fair value methodology discussed below. Other investments are categorized as trading and recorded at estimated fair value. Realized and unrealized gains and losses arising from changes in fair value of investments are reported within net consolidated funds’ investment gains and losses in the Consolidated Statements of Operations. See Note 5 for a summary of the inputs utilized to determine the fair value of other investments held at fair value.
Security transactions
The Company generally records securities transactions on a trade-date basis. Realized gains and losses on securities transactions are generally determined on the average-cost method (net of foreign capital gain taxes) and for certain transactions determined based on the specific identification method.
Income and expense recognition
The Company records interest income on an accrual basis and includes amortization of premiums and accretion of discounts. Dividend income is recorded on the ex-dividend date, net of applicable withholding taxes. Expenses are recorded on an accrual basis.
Funds’ Derivatives
Certain Funds may use derivative instruments. The Funds’ derivative instruments may include foreign currency exchange contracts, credit default swaps, equity swaps, interest rate swaps, financial futures contracts and warrants. The fair values of derivative instruments are recorded as other assets of consolidated Funds or other liabilities of consolidated Funds on the Company’s Consolidated Balance Sheets. The Funds have used foreign exchange forwards to hedge the risk of movement in exchange rates on financial assets on a limited basis.
The Company’s Funds have not designated any financial instruments for hedge accounting, as defined in the accounting literature, during the periods presented. The gains or losses on Fund’s derivative instruments not designated for hedge accounting are included as net consolidated Funds gains or losses in the Company’s Consolidated Statements of Operations.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
2) Basis of Presentation and Significant Accounting Policies (cont.)
Foreign currency translation and transactions
Assets and liabilities of non-U.S. entities for which the local currency is the functional currency are translated at current exchange rates as of the end of the accounting period. The related revenues and expenses are translated at average exchange rates in effect during the period. Net exchange gains and losses resulting from translation are excluded from income and are recorded as part of accumulated other comprehensive income (loss). Transactions denominated in a foreign currency are revalued at the current exchange rate at the transaction date and any related gains and losses are recognized in earnings.
Equity method investments
The Company uses the equity method of accounting for investments that provide the Company with the ability to exercise significant influence over an entity, but that do not meet the requirements for consolidation. Equity method investments includes the Company’s former Affiliate, ICM, as well as all unconsolidated Funds over which the Company exercises significant influence.
Fair value measurements
In accordance with the accounting standards for fair value measurements, fair value is the price that the Company expects to be paid upon the sale of an asset or expects to pay upon the transfer of a liability in an orderly transaction between market participants. There is a three-level hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability. Inputs may be observable or unobservable and refer broadly to the assumptions that market participants would use in pricing the asset or liability. Observable inputs reflect the assumptions market participants would use in pricing the asset or liability based on market data obtained from independent sources. Unobservable inputs reflect the Company’s own conclusions about the assumptions that market participants would use in pricing the asset or liability based on the best information available in the circumstances. Each investment is assigned a level based upon the observability of the inputs which are significant to the overall valuation. Assets and liabilities measured and reported at fair value are classified and disclosed in one of the following categories:
•Level I—Quoted prices are available in active markets for identical investments as of the reporting date. The type of investments included in Level I include listed equities and listed derivatives. As required by U.S. GAAP, the Company does not adjust the quoted price for these investments.
•Level II—Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reporting date, and fair value is determined through the use of models or other valuation methodologies utilizing observable market inputs other than quoted prices. Investments which are generally included in this category include corporate bonds and loans, less liquid and restricted equity securities and certain over-the-counter derivatives.
•Level III—Pricing inputs are unobservable for the asset or liability and include assets and liabilities where there is little, if any, market activity for the investment. The inputs into the determination of fair value require significant management judgment or estimation. Investments that are included in this category generally include general and limited partner interests in timber funds.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
2) Basis of Presentation and Significant Accounting Policies (cont.)
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an investment’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the investment. In cases in which the fair value of an investment is established using the net asset value (or its equivalent) as a practical expedient, the investment is not categorized within the fair value hierarchy.
Use of estimates
The preparation of these Consolidated Financial Statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Actual results could differ significantly from those estimates.
Operating segment
The Company currently operates in one reportable segment that provides investment management services and products primarily to institutional clients. See Note 23 for further information regarding the Company’s segment.
Derivatives and Hedging
The Company may utilize derivative financial instruments to hedge the risk of movement of interest rates and foreign currency on financial assets and liabilities. These derivative financial instruments may or may not qualify as hedges for accounting purposes. The Company records all derivative financial instruments as either assets or liabilities on its Consolidated Balance Sheets and measures these instruments at fair value. For a derivative financial instrument that qualifies as a hedge for accounting purposes and is designated as a hedging instrument, the effective portion of the derivative’s gain or loss is initially reported as a component of other comprehensive income (loss) and subsequently reclassified into earnings over the life of the hedge. The ineffective portion of the gain or loss is recognized in earnings immediately.
Cash and cash equivalents
The Company considers all highly liquid investments, including money market mutual funds, with original maturities of three months or less to be cash equivalents. Cash equivalents are stated at cost, which approximates market value due to the short-term maturity of these investments.
Cash held by consolidated Funds is not available to fund general liquidity needs of the Company and is therefore also classified as restricted cash.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
2) Basis of Presentation and Significant Accounting Policies (cont.)
Investment advisory fees receivable
The Company earns management and performance fees which are billed monthly, quarterly and annually, according to the terms of the relevant investment management agreement. Management and performance fees that have been earned, but have not yet been collected are presented as investment advisory fees receivable on the Consolidated Balance Sheets. Due to the short-term nature and liquidity of these receivables, the carrying amounts approximate their fair values. The Company typically does not record an allowance for doubtful accounts or bad debt expense, or any amounts recorded have been immaterial.
Fixed assets
Fixed assets are recorded at historical cost and depreciated using the straight-line method over their estimated useful lives. The estimated useful lives of office equipment and furniture and fixtures range from three to five years. Leasehold improvements are amortized over the shorter of their estimated useful lives or the remaining term of the lease. Computer software developed or obtained for internal use capitalized during the application development stage is amortized using the straight-line method over the estimated useful life of the software, which is generally seven years or less. The costs of improvements that extend the life of a fixed asset are capitalized, while the costs of repairs and maintenance are expensed as incurred.
Goodwill
The Company records goodwill when the consideration paid in a business acquisition exceeds the fair value of the net total of tangible assets acquired, identifiable intangible assets acquired and liabilities assumed. Goodwill is not amortized, but rather is tested for impairment annually or more frequently if events or circumstances occur that indicate impairment may exist. Factors that could trigger an impairment review include significant underperformance relative to historical or projected future operating results, significant changes in the Company’s use of the acquired assets in a business combination or the strategy for the Company’s overall business, and significant negative industry or economic trends.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
2) Basis of Presentation and Significant Accounting Policies (cont.)
The Company performs its assessment for impairment of goodwill annually as of the first business day of the fourth quarter, or as necessary. The Company has determined that it had one reporting unit, consisting of Acadian, as of the annual goodwill impairment test date. The Company first considers various qualitative factors to determine if it is more likely than not that the fair value of the reporting unit is greater than its respective carrying amount, including goodwill. If based on the qualitative assessment it is determined that it is more likely than not that the fair value of the reporting unit is below its respective carrying amount, therefore indicating that impairment may exist, the impact would be determined at that point through a quantitative assessment. For purposes of assessing potential impairment, the fair value of the reporting unit is estimated and compared to the carrying value of the reporting unit. The fair value of a reporting unit is based on discounted estimated future cash flows. The assumptions used to estimate fair value include management’s estimates of future growth rates, operating cash flows, discount rates and terminal value. These assumptions and estimates can change in future periods based on market movement and factors impacting the expected business performance. Changes in assumptions or estimates could materially affect the determination of the fair value of the reporting unit. If it is determined that the carrying value of the reporting unit exceeds its fair value, an impairment charge is recognized in the amount equal to that excess; not to exceed the total amount of goodwill allocated to that reporting unit. Based on the Company’s most recent annual goodwill impairment test, the Company concluded that the fair value of its reporting unit was more likely than not in excess of their carrying value. At the close of each year, management assessed whether there were any conditions present during the fourth quarter that would indicate impairment subsequent to the initial assessment date and concluded that no such conditions were present.
Assets Held for Sale
The Company classifies its long-lived assets to be sold as held for sale in the period (i) it has approved and committed to a plan to sell the asset, (ii) the asset is available for immediate sale in its present condition, (iii) an active program to locate a buyer and other actions required to sell the asset have been initiated, (iv) the sale of the asset is probable, (v) the asset is being actively marketed for sale at a price that is reasonable in relation to its current fair value, and (vi) it is unlikely that significant changes to the plan will be made or that the plan will be withdrawn. The Company initially measures a long-lived asset that is classified as held for sale at the lower of its carrying value or fair value less any costs to sell. Any loss resulting from this measurement is recognized in the period in which the held for sale criteria are met. Conversely, gains are not recognized on the sale of a long-lived asset until the date of sale. Upon designation as an asset held for sale, the Company stops recording depreciation expense on the asset. The Company assesses the fair value of a long-lived asset less any costs to sell at each reporting period and until the asset is no longer classified as held for sale.
Upon determining that a disposal group meets the criteria to be classified as held for sale, the Company reports the assets and liabilities of the disposal group, if material, in the line items assets held for sale and liabilities held for sale on the Consolidated Balance Sheet.
Discontinued Operations
The Company reports financial results for discontinued operations separately from continuing operations to distinguish the financial impact of disposal transactions from ongoing operations. Discontinued operations reporting occurs only when the disposal of a component or a group of components of the Company (i) meets the held-for-sale classification criteria, is disposed of by sale, or other than by sale, and (ii) represents a strategic shift that will have a major effect on the Company's operations and financial results. The results of operations and cash flows of a
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
2) Basis of Presentation and Significant Accounting Policies (cont.)
discontinued operation are restated for all comparative periods presented. Unless otherwise noted, discussion in the Notes to Consolidated Financial Statements refers to the Company's continuing operations. See Note 3, Discontinued Operations for additional information.
Leases
Contracts are evaluated at inception to determine whether such contract is or contains a lease. The Company leases certain office space and equipment under non-cancelable operating leases. As leases expire, they are normally renewed or replaced in the ordinary course of business. Lease agreements may contain renewal options exercisable by the Company, rent escalation clauses and/or other incentives provided by the landlord. Renewal options that have been determined to be reasonably certain to be exercised are included in the lease term. Rights and obligations attributable to identified leases with a term in excess of twelve months are recognized on the Company’s Consolidated Balance Sheets in the form of right‐of‐use (ROU) assets and lease liabilities are recognized as of the date the underlying assets are available for use, which may be the date the Company gains access to begin leasehold improvements. Lease payments related to short‐term leases with a term of twelve months or less are recognized on a straight‐line basis as short‐term lease expense.
Lease liabilities are initially and subsequently measured as the present value of future lease payments over the lease term. For the purposes of this calculation, lease payments consist of fixed monthly lease payments related to use of the underlying assets. As the Company's leases generally do not have a readily determinable implicit rate, the company uses its incremental borrowing rate to determine the present value of fixed lease payments based on information available at the lease commencement date.
ROU assets are initially valued equal to the corresponding lease liabilities, adjusted for any lease incentives payable to the Company. Subsequently, the amortization of ROU assets is recognized as a component of operating lease expense. The total cost of operating leases is recognized on a straight‐line basis over the life of the related leases, and is composed of imputed interest on lease liabilities measured using the effective interest method and amortization of the ROU asset. Variable lease payments are primarily related to services such as common‐area maintenance and utilities, property taxes and insurance, and are recognized as variable lease expense when incurred.
ROU assets are tested for impairment whenever changes in facts or circumstances indicate that the carrying amount of an asset may not be recoverable. Modification of a lease term would result in re‐measurement of the lease liability and a corresponding adjustment to the ROU asset.
Earnings per share
The Company calculates basic and diluted earnings per share (“EPS”) by dividing net income by its shares outstanding as outlined below. Basic EPS attributable to the Company’s shareholders is calculated by dividing “Net income attributable to controlling interests” by the weighted-average number of shares outstanding. Diluted EPS is similar to basic EPS, but adjusts for the effect of potential shares of common stock unless they are antidilutive. For periods with a net loss, potential shares of common stock are considered antidilutive.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
2) Basis of Presentation and Significant Accounting Policies (cont.)
The Company considers two ways to measure dilution to earnings per share: (a) calculate the net number of shares that would be issued assuming any related proceeds are used to buy back outstanding shares (the treasury stock method), or (b) assume the gross number of shares are issued and calculate any related effects on net income available for shareholders (the if-converted or two-class method). As appropriate, the Company’s policy is to apply the more dilutive methodology upon issuance of such instruments.
Deferred financing costs
The Company records debt issuance costs of term loans as a direct deduction from the carrying amount of the associated debt liability. For debt issuance costs of revolving credit loans, the Company presents debt issuance costs as an asset and subsequently amortizes the deferred costs ratably over the term of the agreement.
Income taxes
Deferred income taxes are recognized for the effects of temporary differences between the tax basis of an asset or liability and its reported amount in the Consolidated Financial Statements. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date. The Company’s deferred tax assets have been attributable to investment in partnerships and employee compensation.
Deferred income tax assets are subject to a valuation allowance if, in management’s opinion, it is not more-likely-than-not that these benefits will be realized. In evaluating the Company’s ability to recover its deferred tax assets, the Company considers all available positive and negative evidence including its past operating results, the existence of cumulative earnings or losses in the most recent years and its forecast of future taxable income. In estimating future taxable income, the Company develops assumptions including the amount of future pre-tax operating income and the reversal of temporary differences. These assumptions require significant judgment about the forecasts of future taxable income and are consistent with the plans and estimates the Company is using to manage the underlying businesses.
The Company’s accounting policy is to treat the global intangible low-taxed income taxes which became effective January 1, 2018 as a result of the Tax Cuts and Jobs Act as period costs in the accounting and tax periods in which they are incurred.
A tax benefit should only be recognized if it is more-likely-than-not that the position will be sustained based on its technical merits. The Company recognizes the financial statement benefit of a tax position only after considering the probability that a tax authority would uphold the position in an examination. For tax positions meeting a “more-likely-than-not” threshold, the amount recognized in the financial statements is the largest cumulative amount of benefit greater than 50% likely of being sustained. The more-likely-than-not threshold must continue to be met in each reporting period to support continued recognition of the benefit. Unrecognized tax benefits and related interest and penalties, are adjusted periodically to reflect changing facts and circumstances. The Company’s accounting policy is to classify interest and related charges as a component of income tax expense.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
2) Basis of Presentation and Significant Accounting Policies (cont.)
Non-controlling interests
For certain entities that are consolidated, but not 100% owned, the Company reports non-controlling interests as equity on its Consolidated Balance Sheets. The Company's consolidated net income on the Consolidated Statements of Operations includes the income (loss) attributable to non-controlling interest holders of the Company's consolidated Affiliates and Funds. Ownership interests held by Affiliate key employees are categorized as liabilities on the Consolidated Balance Sheets and are revalued each reporting date, with movements treated as compensation expense in the Consolidated Statements of Operations.
Non-controlling interests in consolidated Funds on the Consolidated Balance Sheets include undistributed income owned by the investors in the respective Funds. The Company’s consolidated net income on the Consolidated Statements of Operations includes the income (loss) attributable to non-controlling interest holders of these consolidated entities.
Redeemable non-controlling interests
The Company includes redeemable non-controlling interests related to certain consolidated Funds as temporary equity on the Consolidated Balance Sheets. Non-controlling interests in certain consolidated Funds are subject to monthly or quarterly redemption by the investors. When redeemable amounts become legally payable to investors, they are classified as a liability and included in total liabilities of consolidated Funds on the Consolidated Balance Sheets.
Other comprehensive income (loss)
Other comprehensive income (loss) is defined as the change in equity of a business enterprise during a period from transactions and other events and circumstances, excluding those resulting from investments by and distributions to owners. For the Company’s purposes, comprehensive income (loss) represents net income (loss), as presented in the accompanying Consolidated Statements of Operations, adjusted for net foreign currency translation adjustments and adjustments to the valuation and amortization of certain derivative securities, net of tax.
Restructuring costs
A liability for restructuring is recognized only after management has developed a formal plan, approved by the Board of Directors, to which it has committed. The costs included in a restructuring liability are those costs that are either incremental or incurred as a direct result of the plan, or are the result of a continuing contractual obligation with no continuing economic benefit to the Company, or a penalty incurred to cancel the contractual obligation.
New accounting standards not yet adopted
The Company has considered all newly issued accounting guidance that is applicable to the Company’s operations and the preparation of the Consolidated Financial Statements, including those that have not yet been adopted. The Company does not believe that any such guidance has or will have a material effect on its Consolidated Financial Statements and related disclosures.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
3) Discontinued Operations
Landmark Partners
On March 30, 2021, the Company entered into a definitive agreement with Ares, pursuant to which Ares agreed to purchase all of the Company’s interests in Landmark Partners (“Landmark”) and the Company’s co-investments in Landmark funds. On June 2, 2021, the Company completed the sale of all its interests in Landmark to Ares for cash consideration of $690.0 million, adjusted for customary closing adjustments. The Company recognized a gain on disposal of discontinued operations of $505.8 million, net of tax of $179.5 million for the year ended December 31, 2021. The divestiture of Landmark met the discontinued operations criteria as it represented a strategic shift that had a major effect on the Company’s operations and financial results. The Company redeemed co-investments of $31.5 million in Landmark’s funds as of June 2, 2021 upon consummation of the sale.
Thompson Siegel & Walmsley, LLC
On May 9, 2021, the Company entered into an agreement with Pendal to sell all of the Company’s interests in Thompson Siegel & Walmsley, LLC (“TSW”) and the Company’s seed investment in TSW strategies. On July 22, 2021, the Company completed the sale of all its interests in TSW to Pendal for cash consideration of $240.0 million. The Company recognized a gain on disposal of discontinued operations of $185.2 million, net of tax of $73.9 million for the year ended December 31, 2021. The divestiture of TSW met the discontinued operations criteria as it represented a strategic shift that has a major effect on the Company’s operations and financial results.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements
December 31, 2022 and 2021
3) Discontinued Operations (cont.)
The major classes of revenue and expenses constituting net income from discontinued operations attributable to controlling interests for Landmark and TSW in the Consolidated Statements of Operations for the years ended December 31 are as follows (in millions):
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Revenues | $ | — | | | $ | 115.1 | | | $ | 219.0 | |
Operating expenses: | | | | | |
Compensation and benefits | — | | | 91.2 | | | 145.6 | |
General and administrative expenses | — | | | 8.1 | | | 18.0 | |
Amortization of intangibles | — | | | 2.7 | | | 6.4 | |
Depreciation and amortization | — | | | 0.5 | | | 1.2 | |
Consolidated Funds’ expense | — | | | 0.1 | | | 0.1 | |
Total operating expenses | — | | | 102.6 | | | 171.3 | |
Operating income | — | | | 12.5 | | | 47.7 | |
Investment gains of consolidated Funds | — | | | 68.1 | | | 35.1 | |
| | | | | |
| | | | | |
Income from discontinued operations before taxes | — | | | 80.6 | | | 82.8 | |
Income tax expense | — | | | 3.3 | | | 15.0 | |
Income from discontinued operations, net of tax | — | | | 77.3 | | | 67.8 | |
| | | | | |
| | | | | |
Gain on disposal, net of tax of $0.0, $253.4, and $0.0 | — | | | 691.0 | | | — | |
Total discontinued operations | — | | | 768.3 | | | 67.8 | |
Income from discontinued operations attributable to non-controlling interests | — | | | 68.0 | | | 28.4 | |
Net income from discontinued operations attributable to controlling interests | $ | — | | | $ | 700.3 | | | $ | 39.4 | |
| | | | | |
Consolidated Funds
In connection with the sale of Landmark on June 2, 2021, the Company transferred its co-investment interests in Landmark funds to Ares for $31.5 million. The redemption resulted in the de-consolidation of consolidated Funds that were considered to be variable interest entities as of June 2, 2021 upon consummation of the sale. The criteria for discontinued operations accounting treatment were met. The consolidated Funds’ investments gains from discontinued operations, net of tax, attributable to controlling interests was $0.0 million, $0.0 million, and $6.6 million in the Company’s Consolidated Statement of Operations for the years ended December 31, 2022, 2021 and 2020, respectively.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
4) Investments
Investments are comprised of the following at December 31 (in millions):
| | | | | | | | | | | |
| 2022 | | 2021 |
| | | |
| | | |
Investments of consolidated Funds held at fair value | $ | 1.9 | | | $ | — | |
| | | |
Other investments | 8.4 | | | 9.5 | |
Investments related to long-term incentive compensation plans | 40.0 | | | 45.0 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
Total investments per Consolidated Balance Sheets | $ | 50.3 | | | $ | 54.5 | |
Investment income is comprised of the following for the years ended December 31 (in millions):
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Realized and unrealized gains (losses) on other investments held at fair value | $ | 0.2 | | | $ | 5.7 | | | $ | 2.0 | |
Earnings from equity-accounted investment in Affiliate | — | | | 2.6 | | | 2.9 | |
| | | | | |
Total investment income per Consolidated Statements of Operations | $ | 0.2 | | | $ | 8.3 | | | $ | 4.9 | |
Investment gains (losses) on net consolidated funds is comprised of the following for the years ended December 31 (in millions):
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Realized and unrealized gains (losses) on consolidated Funds held at fair value | $ | (0.4) | | | $ | — | | | $ | (5.2) | |
| | | | | |
Total net consolidated Funds’ investment gains (losses) per Consolidated Statements of Operations | $ | (0.4) | | | $ | — | | | $ | (5.2) | |
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
5) Fair Value Measurements
The following table summarizes the Company’s assets and liabilities that are measured at fair value on a recurring basis at December 31, 2022 (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Quoted prices in active markets (Level I) | | Significant other observable inputs (Level II) | | Significant unobservable inputs (Level III) | | Uncategorized | | Total value, December 31, 2022 |
Assets of BSIG and consolidated Funds(1) |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Derivatives | $ | 0.3 | | | $ | 1.6 | | | $ | — | | | $ | — | | | $ | 1.9 | |
Consolidated Funds total | 0.3 | | | 1.6 | | | — | | | — | | | 1.9 | |
Investments in separate accounts(2) | 4.2 | | | — | | | — | | | — | | | 4.2 | |
Investments related to long-term incentive compensation plans(3) | 40.0 | | | — | | | — | | | — | | | 40.0 | |
Investments in unconsolidated Funds(4) | — | | | — | | | — | | | 4.2 | | | 4.2 | |
| | | | | | | | | |
BSIG total | 44.2 | | | — | | | — | | | 4.2 | | | 48.4 | |
Total fair value assets | $ | 44.5 | | | $ | 1.6 | | | $ | — | | | $ | 4.2 | | | $ | 50.3 | |
| | | | | | | | | |
Liabilities of consolidated Funds(1) |
| | | | | | | | | |
Derivatives | $ | (0.2) | | | $ | (2.0) | | | $ | — | | | $ | — | | | $ | (2.2) | |
| | | | | | | | | |
| | | | | | | | | |
Consolidated Funds total | (0.2) | | | (2.0) | | | — | | | — | | | (2.2) | |
| | | | | | | | | |
| | | | | | | | | |
Total fair value liabilities | $ | (0.2) | | | $ | (2.0) | | | $ | — | | | $ | — | | | $ | (2.2) | |
The following table summarizes the Company’s assets and liabilities that are measured at fair value on a recurring basis at December 31, 2021 (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Quoted prices in active markets (Level I) | | Significant other observable inputs (Level II) | | Significant unobservable inputs (Level III) | | Uncategorized | | Total value, December 31, 2021 |
|
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Assets | | | | | | | | | |
Investments in separate accounts(2) | $ | 4.6 | | | $ | — | | | $ | — | | | $ | — | | | $ | 4.6 | |
Investments related to long-term incentive compensation plans(3) | 45.0 | | | — | | | — | | | — | | | 45.0 | |
Investments in unconsolidated Funds(4) | — | | | — | | | — | | | 4.9 | | | 4.9 | |
| | | | | | | | | |
| | | | | | | | | |
Total fair value assets | $ | 49.6 | | | $ | — | | | $ | — | | | $ | 4.9 | | | $ | 54.5 | |
| | | | | | | | | |
|
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
(1)Assets and liabilities measured at fair value are comprised of financial investments managed by the Company’s Affiliates.
Derivatives which are traded on a national securities exchange are stated at the last reported sales price on the day of valuation. To the extent these securities are actively traded and valuation adjustments are not
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
5) Fair Value Measurements (cont.)
applied, they are classified as Level I. The securities that trade in markets that are not considered to be active but are valued based on quoted market prices, dealer quotations or alternative pricing sources supported by observable inputs obtained by the Company from independent pricing services are classified as Level II.
The Company obtains prices from independent pricing services that may utilize broker quotes, but generally the independent pricing services will use various other pricing techniques which take into account appropriate factors such as yield, quality, coupon rate, maturity, type of issue, trading characteristics and other data. The Company has not made adjustments to the prices provided.
If the pricing services are only able to (a) obtain a single broker quote or (b) utilize a pricing model, such securities are classified as Level III. If the pricing services are unable to provide prices, the Company attempts to obtain one or more broker quotes directly from a dealer or values such securities at the last bid price obtained. In either case, such securities are classified as Level III. The Company performs due diligence procedures over third party pricing vendors to understand their methodology and controls to support their use in the valuation process to ensure compliance with required accounting disclosures.
(2)Investments in separate accounts of $4.2 million at December 31, 2022 consist of approximately 100% of equity securities and other investments. Investments in separate accounts of $4.6 million at December 31, 2021, consist of approximately 100% of equity securities, fixed income securities, and other investments. The Company values these using the published price of the underlying securities (classified as Level I) or quoted price supported by observable inputs as of the measurement date (classified as Level II).
(3)Investments related to long-term incentive compensation plans of $40.0 million and $45.0 million at December 31, 2022 and December 31, 2021, respectively, are investments in publicly registered daily redeemable funds (some managed by Affiliates), which the Company has classified as trading securities and valued using the published price as of the measurement dates. Accordingly, the Company has classified these investments as Level I.
(4)The uncategorized amounts of $4.2 million and $4.9 million at December 31, 2022 and December 31, 2021, respectively, relate to investments in unconsolidated Funds which consist primarily of investments in Funds and are valued using NAV which the Company relies on to determine their fair value as a practical expedient and has therefore not classified these investments in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to amounts presented in the Consolidated Balance Sheets. These unconsolidated Funds consist primarily of real estate investments Funds, UCITS and other investment vehicles. The NAVs that have been provided by investees have been derived from the fair values of the underlying investments as of the measurement dates. UCITS and other investment vehicles are not subject to redemption restrictions.
The real estate investment Funds of $4.1 million and $4.8 million at December 31, 2022 and December 31, 2021, respectively, are subject to longer than monthly or quarterly redemption restrictions, and due to their nature, distributions are received only as cash flows are generated from underlying assets over the life of the Funds. The range of time over which the underlying assets are expected to be liquidated by the investees is approximately one year from December 31, 2022. The valuation process for the underlying real estate investments held by the real estate investment Funds begins with each property or loan being valued by the investment teams. The valuations are then reviewed and approved by the valuation committee, which consists of senior members of the portfolio management, acquisitions, and research teams. For certain properties and loans, the valuation process may also include a valuation by independent appraisers. In
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
5) Fair Value Measurements (cont.)
connection with this process, changes in fair-value measurements from period to period are evaluated for reasonableness, considering items such as market rents, capitalization and discount rates, and general economic and market conditions.
The following table reconciles the opening balances of Level III financial assets to closing balances at December 31 (in millions):
| | | | | | | | | | | |
Investments in unconsolidated Funds | 2022 | | 2021 |
Level III financial assets | | | |
At beginning of the period | $ | — | | | $ | 2.6 | |
| | | |
| | | |
Redemptions | — | | | (0.1) | |
Disposals | — | | | (2.8) | |
Total net fair value gains/(losses) recognized in net income | — | | | 0.3 | |
Total Level III financial assets | $ | — | | | $ | — | |
There were no significant transfers of financial assets or liabilities between Levels II or III during the year ended December 31, 2022.
6) Variable Interest Entities
The Company, through its Affiliate, sponsors the formation of various entities considered to be variable interest entities (“VIEs”). These VIEs are primarily Funds managed by the Company’s Affiliate and other partnership interests typically owned entirely by third-party investors. Certain Funds may be capitalized with seed capital investments from the Company and may be owned partially by Affiliate key employees and/or individuals that have ownership interests in an Affiliate.
The Company’s determination of whether it is the primary beneficiary of a Fund that is a VIE is based in part on an assessment of whether or not the Company and its related parties are exposed to absorb more than an insignificant amount of the risks and rewards of the entity. Typically the Fund’s investors are entitled to substantially all of the economics of these VIEs with the exception of the management fees and performance fees, if any, earned by the Company or any investment the Company has made into the Funds. The Company generally is not the primary beneficiary of Fund VIEs created to manage assets for clients unless the Company’s ownership interest, including interests of related parties, is substantial. The Company did not consolidate any funds that are VIEs as of December 31, 2021.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
6) Variable Interest Entities (cont.)
The following table presents the assets and liabilities of Funds that are VIEs and consolidated by the Company (in millions):
| | | | | | | | | | | |
| 2022 | | 2021 |
Assets | | | |
Investments at fair value | $ | 1.9 | | | $ | — | |
| | | |
Other assets of consolidated Funds | 15.2 | | | — | |
| | | |
Total Assets | $ | 17.1 | | | $ | — | |
Liabilities | | | |
| | | |
Liabilities of consolidated Funds | $ | 2.5 | | | $ | — | |
| | | |
Total Liabilities | $ | 2.5 | | | $ | — | |
“Investments at fair value” consist of investments in derivative securities. To the extent the Company also has consolidated Funds that are not VIEs, the assets and liabilities of those Funds are not included in the table above.
The assets of consolidated VIEs presented in the table above belong to the investors in those Funds, are available for use only by the Fund to which they belong, and are not available for use by the Company to the extent they are held by non-controlling interests. Any debt or liabilities held by consolidated Funds have no recourse to the Company's general credit.
The Company’s involvement with Funds that are VIEs and not consolidated by the Company is generally limited to that of an investment manager and its investment in the unconsolidated VIE, if any. The Company’s investment in any unconsolidated VIE generally represents an insignificant interest of the Fund’s net assets and assets under management, such that the majority of the VIE’s results are attributable to third parties. The Company’s exposure to risk in these entities is generally limited to any capital contribution it has made or is required to make and any earned but uncollected management fees. The Company has not issued any investment performance guarantees to these VIEs or their investors.
The following information pertains to unconsolidated VIEs for which the Company holds a variable interest at December 31 (in millions):
| | | | | | | | | | | |
| 2022 | | 2021 |
Unconsolidated VIE assets | $ | 728.1 | | | $ | 795.5 | |
Unconsolidated VIE liabilities | $ | 303.6 | | | $ | 323.6 | |
Equity interests on the Consolidated Balance Sheets | $ | 4.1 | | | $ | 4.8 | |
Maximum risk of loss(1) | $ | 4.1 | | | $ | 5.0 | |
(1)Includes equity investments the Company has made or is required to make.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
7) Fixed Assets
Fixed assets consisted of the following at December 31 (in millions):
| | | | | | | | | | | |
| 2022 | | 2021 |
Leasehold improvements | $ | 29.0 | | | $ | 30.4 | |
Office equipment | 8.3 | | | 8.4 | |
Furniture and fixtures | 6.1 | | | 6.2 | |
| | | |
Software and web development | 110.8 | | | 103.2 | |
Fixed assets, at cost | 154.2 | | | 148.2 | |
Accumulated depreciation and amortization | (106.5) | | | (98.0) | |
Fixed assets, net | $ | 47.7 | | | $ | 50.2 | |
Depreciation and amortization expense for continuing operations was $18.5 million, $22.1 million and $19.8 million for the years ended December 31, 2022, 2021 and 2020, respectively.
The Company disposed of property, plant, and equipment with a cost basis of $9.7 million and accumulated depreciation of $(9.7) million during the year ended December 31, 2022. These disposals included leasehold improvements, office equipment, furniture and fixtures and software. There were no gains or losses on disposals recorded.
8) Leases
The Company has operating leases for corporate offices, data centers and certain equipment. The operating leases have remaining lease terms of 1 to 11 years, some of which include options to extend the leases for up to 5 years, and some of which include options to terminate leases within 1 year.
The following table summarizes information about the Company’s operating leases for the years ended December 31 (in millions):
| | | | | | | | | | | |
| 2022 | | 2021 |
Operating lease cost | $ | 10.0 | | | $ | 11.2 | |
Variable lease cost | 0.1 | | | 0.1 | |
Sublease income | (0.5) | | | $ | (0.5) | |
Total operating lease expense | $ | 9.6 | | | $ | 10.8 | |
Cash paid for amounts included in the measurement of lease liabilities: | | | |
Operating cash flows from operating leases | $ | 6.4 | | | $ | 11.1 | |
ROU asset obtained in exchange for new operating lease liabilities | 2.2 | | | 3.0 | |
In determining the incremental borrowing rate, the Company considered the interest rate yield for the specific interest rate environment and the Company’s credit spread at the inception of the lease. For the years ended December 31, 2022 and 2021, the weighted average remaining lease term was 10.5 years and 11.3 years, respectively, and the weighted average discount rate was 3.40% and 3.35%, respectively.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
8) Leases (cont.)
Maturities of operating lease liabilities were as follows (in millions):
| | | | | |
| Operating Leases |
Year Ending December 31, | |
2023 | $ | 9.2 | |
2024 | 8.4 | |
2025 | 8.1 | |
2026 | 8.1 | |
2027 | 7.7 | |
Thereafter | 48.8 | |
Total lease payments | 90.3 | |
Less imputed interest | (14.5) | |
Total | $ | 75.8 | |
9) Goodwill
The following table presents the changes in goodwill in 2022 and 2021 (in millions):
| | | | | | | | | | | | | | | | | | | |
| Quant & Solutions | | Other(1) | | | | Total |
Goodwill | $ | 22.1 | | | $ | 5.0 | | | | | $ | 27.1 | |
Accumulated impairment | (1.8) | | | (5.0) | | | | | (6.8) | |
December 31, 2020 | $ | 20.3 | | | $ | — | | | | | $ | 20.3 | |
Additions | — | | | — | | | | | — | |
Impairments | — | | | — | | | | | — | |
Disposals | — | | | — | | | | | — | |
Goodwill | 22.1 | | | — | | | | | 22.1 | |
Accumulated impairment | (1.8) | | | — | | | | | (1.8) | |
December 31, 2021 | $ | 20.3 | | | $ | — | | | | | $ | 20.3 | |
Additions | — | | | — | | | | | — | |
Impairments | — | | | — | | | | | — | |
Disposals | — | | | — | | | | | — | |
Goodwill | 22.1 | | | — | | | | | 22.1 | |
Accumulated impairment | (1.8) | | | — | | | | | (1.8) | |
December 31, 2022 | $ | 20.3 | | | $ | — | | | | | $ | 20.3 | |
(1)Comprised of goodwill allocated to Campbell Global, a former affiliate that was divested in August 2021.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
10) Related Party Transactions
Amounts due for investment advisory fee receivables from related parties were comprised of the following at December 31 (in millions):
| | | | | | | | | | | |
| 2022 | | 2021 |
Investment advisory fee receivable from unconsolidated Funds(1) | $ | 23.4 | | | $ | 14.1 | |
Total amounts due for investment advisory fee receivables from related parties | $ | 23.4 | | | $ | 14.1 | |
Related party transactions included in the Company’s Consolidated Statements of Operations for the years ended December 31 consisted of (in millions):
| | | | | | | | | | | | | | | | | |
Revenues: | 2022 | | 2021 | | 2020 |
Management fees from unconsolidated Funds(1) | $ | 93.6 | | | $ | 52.7 | | | $ | 52.8 | |
Performance fees from unconsolidated Funds(1) | 3.6 | | | 2.0 | | | 1.6 | |
Total related party revenues | $ | 97.2 | | | $ | 54.7 | | | $ | 54.4 | |
| | | | | |
(1)Transactions with unconsolidated Affiliate-sponsored Funds are considered related party items on the basis of the Company’s significant influence over the activities of such entities in its capacity as investment advisor thereto. These transactions are comprised of fees for advisory services and investments in unconsolidated funds.
Other related party arrangements
As the Company is a member of a group of related businesses, it is possible that the terms of certain related party transactions are not the same as those that would result from transactions with wholly unrelated parties.
11) Accounts Payable and Accrued Expenses
Accounts payable and accrued expenses consisted of the following at December 31 (in millions):
| | | | | | | | | | | |
| 2022 | | 2021 |
Accounts payable | $ | 4.7 | | | $ | 5.0 | |
Accrued expenses | 20.6 | | | 23.4 | |
Accrued interest payable | 5.7 | | | 6.8 | |
| | | |
Total accounts payable and accrued expenses | $ | 31.0 | | | $ | 35.2 | |
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
12) Other Compensation Liabilities
Other compensation liabilities consisted of the following at December 31 (in millions):
| | | | | | | | | | | |
| 2022 | | 2021 |
Share-based payments liability (Note 19) | $ | 19.4 | | | $ | 28.1 | |
| | | |
Profit interests compensation liability | — | | | 30.6 | |
Voluntary deferral plan liability (Note 18) | 39.9 | | | 45.0 | |
Total other compensation liabilities | $ | 59.3 | | | $ | 103.7 | |
Profit interests compensation expense amounted to $(28.0) million in 2022, $31.8 million in 2021, and $(7.5) million in 2020. Redemptions of profit sharing interests from Affiliate key employees for cash were $2.7 million in 2022, $0.0 million in 2021, and $4.3 million in 2020.
13) Borrowings and Debt
The Company’s borrowings were comprised of the following as of the dates indicated (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
(in millions) | Carrying value | | Fair Value | | Fair Value Level | | Carrying value | | Fair Value | | Fair Value Level |
Revolving credit facility: | | | | | | | | | | | |
$125 million revolving credit facility expiring March 7, 2025(1) | $ | — | | | $ | — | | | | | $ | — | | | $ | — | | | |
Total revolving credit facility | $ | — | | | $ | — | | | | | $ | — | | | $ | — | | | |
Third party borrowings: | | | | | | | | | | | |
$275 million 4.80% Senior Notes Due July 27, 2026(2) | 273.5 | | | 249.7 | | | 2 | | 273.1 | | | 286.5 | | | 2 |
$125 million 5.125% Senior Notes Due August 1, 2031(2)(3) | — | | | — | | | | | 121.8 | | | 126.4 | | | 2 |
Total third party borrowings | $ | 273.5 | | | $ | 249.7 | | | | | $ | 394.9 | | | $ | 412.9 | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
(1)Fair value approximates carrying value because the credit facility has variable interest rates based on selected short term market rates.
(2)The difference between the principal amounts and the carrying values of the senior notes in the table above reflects the unamortized debt issuance costs and discounts.
(3)On January 18, 2022, the Company completed the full redemption of the $125 million aggregate principal amount outstanding of its 5.125% Senior Notes due August 1, 2031. As a result of this transaction, the Company recorded a $3.2 million loss on extinguishment of debt within the Consolidated Statement of Operations for the year ended December 31, 2022.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
13) Borrowings and Debt (cont.)
Revolving credit facility
On March 7, 2022, the Company, Royal Bank of Canada, BMO Harris Bank, N.A., Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Bank of America N.A., the Bank of New York Mellon and Citibank, N.A., as an issuing bank and administrative agent (collectively, the “Lenders”), entered into a new revolving credit facility agreement (the “Acadian Credit Agreement”), which replaced the Company’s revolving credit facility dated as of August 20, 2019 (as amended by an amendment dated September 3, 2020 and an assignment and assumption and amendment agreement dated February 23, 2021, the “Original Credit Agreement”). The maturity date of this Original Credit Agreement was August 22, 2022, and the maturity date of the Acadian Credit Agreement is March 7, 2025.
Borrowings under the Acadian Credit Agreement bear interest, at Acadian’s option, at the per annum rate equal to either (a) the greatest of (i) the prime rate, (ii) the federal funds effective rate plus 0.5% and (iii) the secured overnight financing rate for a one month period plus a credit spread adjustment of 0.10% (“Adjusted Term SOFR”) plus 1%, plus, in each case, an additional amount ranging from 0.5% to 1.0%, with such additional amount based on Acadian’s Leverage Ratio (as defined below) or (b) Adjusted Term SOFR for plus an additional amount ranging from 1.5% to 2.0%, with such additional amount based on Acadian’s Leverage Ratio. In addition, Acadian is charged a commitment fee based on the average daily unused portion of the revolving credit facility under the Acadian Credit Agreement at a per annum rate ranging from 0.25% to 0.375%, with such amount based on Acadian’s Leverage Ratio.
The weighted average interest rate for the revolving credit facility was 2.64%, 1.60% and 2.27% in 2022, 2021 and 2020, respectively.
Under the Acadian Credit Agreement, the ratio of Acadian’s third-party borrowings to Acadian’s trailing twelve months Adjusted EBITDA, as defined by the Acadian Credit Agreement (the “Leverage Ratio”), cannot exceed 2.5x and the Acadian interest coverage ratio must not be less than 4.0x.
Senior Notes
In July 2016, the Company issued $275.0 million of 4.80% Senior Notes due 2026 (the “2026 Notes”). The $275.0 million 2026 Notes were sold at a discount of $(0.5) million and the Company incurred debt issuance costs of $(3.0) million, which are being amortized to interest expense over the ten-year term. The 2026 Notes can be redeemed at any time prior to the scheduled maturity in part or in aggregate, at the greater of the 100% principal amount at that time or the sum of the remaining scheduled payments discounted at the treasury rate plus 0.5%, together with any related accrued and unpaid interest.
The fair value of the senior notes was determined using broker quotes and any recent trading activity for each of the notes listed above, which are considered Level II inputs.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
13) Borrowings and Debt (cont.)
As of December 31, 2022, the aggregate maturities of debt commitments, based on their contractual terms, are as follows:
| | | | | | | | | | | |
| | | | | Future minimum debt commitments |
2023 | | | | | $ | — | |
2024 | | | | | — | |
2025 | | | | | — | |
2026 | | | | | 275.0 | |
2027 | | | | | — | |
Thereafter | | | | | — | |
Total | | | | | $ | 275.0 | |
The Company was in compliance with the required covenants related to borrowings and debt facilities as of December 31, 2022.
Subsequent Events
In February 2023, the Company drew down $90 million on the revolving credit facility.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
14) Income Taxes
Income from continuing operations before income taxes consisted of the following for the years ended December 31 (in millions):
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Domestic | $ | 139.1 | | | $ | 171.3 | | | $ | 340.9 | |
Foreign | 5.7 | | | 6.8 | | | 3.9 | |
Total | $ | 144.8 | | | $ | 178.1 | | | $ | 344.8 | |
The components of income tax expense from continuing operations for the years ended December 31 are as follows (in millions):
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Current: | | | | | |
Federal | $ | 21.9 | | | $ | 36.4 | | | $ | 16.1 | |
State | 14.4 | | | 16.3 | | | 9.6 | |
Foreign | 1.5 | | | 2.3 | | | (0.2) | |
Total current expense (benefit) | 37.8 | | | 55.0 | | | 25.5 | |
Deferred: | | | | | |
Federal | 4.7 | | | (3.4) | | | 57.7 | |
State | 1.5 | | | (1.3) | | | 13.4 | |
Foreign | 0.2 | | | (0.3) | | | 0.5 | |
Total deferred expense (benefit) | 6.4 | | | (5.0) | | | 71.6 | |
Total tax expense (benefit) | $ | 44.2 | | | $ | 50.0 | | | $ | 97.1 | |
| | | | | |
The Company has recognized income tax expense related to derivative securities within other comprehensive income of $1.3 million, $0.9 million and $0.8 million in the years ended December 31, 2022, 2021 and 2020, respectively.
The provision for income taxes in 2022, 2021 and 2020 included benefits of $0.1 million, $0.5 million and $0.4 million, respectively, related to the utilization of net operating loss carryforwards.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
14) Income Taxes (cont.)
The reconciliation of the difference between the Company’s U.S. Federal statutory income tax rate and the effective income tax rate for continuing operations for the years ended December 31 is as follows:
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Tax at U.S. federal statutory income tax rate | 21.0 | % | | 21.0 | % | | 21.0 | % |
State income taxes, net of federal benefit | 8.0 | % | | 6.8 | % | | 6.4 | % |
Non-deductible expenses | 0.1 | % | | 0.2 | % | | 0.2 | % |
| | | | | |
Executive Compensation | 0.2 | % | | 1.6 | % | | 0.1 | % |
Adjustment to liabilities for uncertain tax positions | (0.1) | % | | (1.7) | % | | (2.5) | % |
| | | | | |
| | | | | |
Effect of foreign operations | 0.7 | % | | 0.7 | % | | 0.2 | % |
| | | | | |
Effect of disposal of Affiliates | — | % | | (0.1) | % | | 3.6 | % |
| | | | | |
Impact of increased state tax obligations to deferred tax assets | (0.5) | % | | (0.4) | % | | (0.4) | % |
| | | | | |
Other | 1.1 | % | | — | % | | (0.4) | % |
Effective income tax rate for continuing operations | 30.5 | % | | 28.1 | % | | 28.2 | % |
The Company’s effective income tax rate is higher than the US federal tax rate of 21% primarily due to its state tax obligations.
The Company reduced its liability for uncertain tax positions by $0.9 million, $3.4 million and $9.1 million during the years ended December 31, 2022, 2021 and 2020, respectively, due to the lapse of statute of limitations.
The Company has elected to treat global intangible low-taxed income (“GILTI”) taxes as period costs in the accounting and tax periods in which they are incurred. The Company has recognized tax expense of $0.9 million, $0.9 million and $0.8 million during the years ended December 31, 2022, 2021 and 2020, respectively, related to the GILTI tax.
In general, it is the practice and intention of the Company to reinvest earnings of its non-U.S. subsidiaries in those operations. Management has no intention of repatriating earnings of its non-U.S. subsidiaries in the foreseeable future. At December 31, 2022, the Company has not recorded any deferred tax liabilities relating to additional taxes such as foreign withholding and state taxes which could arise on the repatriation of unremitted earnings of its non-U.S. subsidiaries. It is not practical for the Company to determine the potential unrecognized deferred tax liability related to unremitted earnings due to numerous assumptions associated with the determination.
In connection with the sale of its Affiliates, the Company recorded tax expense of $0.0 million, $9.4 million, and $77.6 million, including tax impacts of non-deductible tax items, during the years ended December 31, 2022, 2021 and 2020, respectively. In addition, during the year ended December 31, 2021, the Company recorded income tax expense of $256.7 million in discontinued operations.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
14) Income Taxes (cont.)
On August 16, 2022, President Biden signed into law the Inflation Reduction Act of 2022, which includes a 15% minimum tax on the adjusted financial statement income of corporations with a three taxable year average annual adjusted financial statement income in excess of $1 billion, a 1% excise tax on net stock repurchases made by publicly traded US corporations and several tax incentives to promote clean energy. The alternative minimum tax and the excise tax are effective in taxable years beginning after December 31, 2022. While these tax law changes have no immediate effect and are not expected to have a material adverse effect on the Company’s results of operations going forward, the Company plans to continue to evaluate its impact as further information becomes available.
The Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) included a provision that increased the business interest limitation under IRC Section 163(j) from 30% to 50% for tax years 2019 and 2020. This provision allowed the Company to utilize more of the deferred tax asset related to interest expense.
Deferred tax assets and liabilities reflect the expected future tax consequences of temporary differences between the book carrying amounts and tax bases of the Company’s assets and liabilities.
The significant components of deferred tax assets and deferred tax liabilities for the years ended December 31 are as follows (in millions):
| | | | | | | | | | | |
| 2022 | | 2021 |
Deferred tax assets: | | | |
Interest expense | $ | — | | | $ | 0.2 | |
Federal net operating loss | — | | | 0.1 | |
| | | |
Investment in partnerships | 56.9 | | | 62.4 | |
| | | |
| | | |
Employee compensation | 2.4 | | | 2.7 | |
Other | 1.9 | | | 2.6 | |
Cash flow hedge | 3.6 | | | 4.9 | |
| | | |
Total deferred tax assets | 64.8 | | | 72.9 | |
Valuation allowance | — | | | — | |
Deferred tax assets, net of valuation allowance | 64.8 | | | 72.9 | |
Deferred tax liabilities: | | | |
Right of use assets | 0.1 | | | 0.5 | |
| | | |
Total deferred tax liabilities | 0.1 | | | 0.5 | |
Net deferred tax assets | $ | 64.7 | | | $ | 72.4 | |
At December 31, 2022 and 2021, the Company’s net deferred tax asset primarily relates to its basis difference in its investment in Acadian Asset Management LLC, which is treated as a partnership for federal income tax purposes.
At December 31, 2022 and 2021, the Company had available federal net operating loss carryforwards of $0.0 million and $0.1 million, respectively, which begin to expire in the next two to four-year period.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
14) Income Taxes (cont.)
The Company assesses whether a valuation allowance should be established against its deferred income tax assets based on consideration of all available evidence, both positive and negative, using a more likely than not standard. In evaluating the Company’s ability to recover its deferred tax assets, the Company considers all available positive and negative evidence including the existence of cumulative income in the most recent fiscal years, changes in the business in which the Company operates, and the Company’s ability to forecast future taxable income. The weight given to the evidence is commensurate with the extent to which it can be objectively verified. The more negative evidence that exists, the more positive evidence that is necessary and the more difficult it is to support a conclusion that a valuation allowance is not needed. The Company has three years of cumulative earnings as of December 31, 2022, 2021 and 2020. As of December 31, 2022, management believes it is more likely than not that the balance of the deferred tax assets will be realized based on forecasted taxable income.
A reconciliation of the change in gross unrecognized tax benefits for the years ended December 31 is as follows (in millions):
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Balance as of January 1 | $ | 1.0 | | | $ | 3.6 | | | $ | 11.3 | |
Additions based on current year tax positions | 0.7 | | | 0.1 | | | 0.1 | |
| | | | | |
Reductions related to lapses of statutes of limitations | (0.8) | | | (2.7) | | | (7.8) | |
| | | | | |
Balance as of December 31 | $ | 0.9 | | | $ | 1.0 | | | $ | 3.6 | |
The Company’s liability for uncertain tax positions includes unrecognized benefits of $0.7 million and $0.9 million at December 31, 2022 and 2021, respectively, that if recognized would affect the effective tax rate on income from continuing operations.
The Company recognized $0.0 million, $(0.5) million, and $(0.9) million in interest and penalties in its income tax provision for the years ended December 31, 2022, 2021 and 2020, respectively. The Company recognizes accrued interest and penalties relating to unrecognized tax benefits as income tax expense. The Company’s liability for uncertain tax positions at December 31, 2022, 2021 and 2020 includes accrued interest and penalties of $0.1 million, $0.1 million and $0.5 million, respectively.
The Company is periodically under examination by various taxing authorities. Examinations are inherently uncertain, may result in payment of additional taxes or the recognition of tax benefits and may be in process for extended periods of time. At December 31, 2022 the Company is subject to examination in two jurisdictions.
The Company and its subsidiaries file tax returns in the U.S., U.K., state, local, and other foreign jurisdictions. As of December 31, 2022, 2021 and 2020, the Company is generally no longer subject to income tax examinations by U.S. federal, state, local, or foreign tax authorities for calendar years prior to 2018.
At December 31, 2022, it is reasonably possible that the total amounts of unrecognized tax benefits will change within the next twelve months due to the expiration of statutes of limitations. The Company estimates a decrease of up to $0.1 million within the next twelve months.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
15) Commitments and Contingencies
Operational commitments
A number of our subsidiaries operate under regulatory authorities that require that they maintain minimum financial or capital requirements. Management is not aware of any violations of such financial requirements occurring during the period.
Included in cash and cash equivalents is $1.5 million pertaining to the wind-down of BrightSphere Investment UK, Ltd.
Guaranty
The Company entered into a guaranty for an office space security deposit on behalf of Acadian in the amount of $2.5 million in January 2020. This represents the maximum potential amount of future (undiscounted) payments that the Company could be required to make under the guaranty in the event of default by the guaranteed party. This guaranty expires in 2033. There are no liabilities recorded on the Consolidated Balance Sheet as of December 31, 2022 and 2021, related to this guaranty.
Litigation
The Company and its Affiliates are subject to claims, legal proceedings and other contingencies in the ordinary course of their business activities. Each of these matters is subject to various uncertainties, and it is possible that some of these matters may be resolved in a manner unfavorable to the Company or its Affiliates. The Company and its Affiliates establish accruals for matters for which the outcome is probable and can be reasonably estimated. If an insurance claim or other indemnification for a litigation accrual is available to the Company, the associated gain will not be recognized until all contingencies related to the gain have been resolved. As of December 31, 2022, there were no material accruals for claims, legal proceedings or other contingencies.
Indemnifications
In the normal course of business, such as through agreements to enter into business combinations and divestitures of Affiliates, the Company enters into contracts that contain a variety of representations and warranties and which provide general indemnifications. The Company’s maximum exposure under these arrangements is unknown, as this would involve future claims that may be made against the Company that have not yet occurred.
Foreign tax contingency
The Company has clients in non-U.S. jurisdictions which require entities that are conducting certain business activities in such jurisdictions to collect and remit tax assessed on certain fees paid for goods and services provided. The Company does not believe this requirement is applicable based on its limited business activities in these jurisdictions. However, given the fact that uncertainty exists around the requirement, the Company has chosen to evaluate its potential exposure related to non-collection and remittance of these taxes. At December 31, 2022, management of the Company has estimated the potential maximum exposure and concluded that it is not material. No accrual for the potential exposure has been recorded as the probability of incurring any potential liability relating to this exposure is not probable at December 31, 2022.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
15) Commitments and Contingencies (cont.)
Considerations of credit risk
Financial instruments that potentially subject the Company to significant concentrations of credit risk consist principally of cash, cash equivalents, restricted cash and investments. The Company maintains cash and cash equivalents and short term investments with various financial institutions. These financial institutions are typically located in cities in which the Company and its Affiliates operate. For the Company and certain Affiliates, cash deposits at a financial institution may exceed Federal Deposit Insurance Corporation insurance limits. Additionally, the Company holds insurance policies which cover historical and future tax benefits relating to certain of its deferred tax assets. The insurers of the policies are considered a significant counterparty to the Company.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
16) Earnings Per Share
Basic earnings per share is calculated by dividing net income attributable to controlling interests by the weighted average number of shares of common stock outstanding. Diluted earnings per share is similar to basic earnings per share, but is adjusted for the effect of potentially issuable common stock, except when inclusion is antidilutive.
The calculation of basic and diluted earnings per share of common stock for the years ended December 31, 2022, 2021 and 2020 is as follows (dollars in millions, except per share data):
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Numerator: | | | | | |
Income from continuing operations attributable to controlling interests | $ | 100.6 | | | $ | 128.1 | | | $ | 247.3 | |
Income from discontinued operations attributable to controlling interests (Note 3) | — | | | 700.3 | | | 39.4 | |
Net income attributable to controlling interests | 100.6 | | | 828.4 | | | 286.7 | |
Less: Total income available to participating unvested securities(1) | — | | | (0.1) | | | (0.1) | |
Total net income attributable to common stock | $ | 100.6 | | | $ | 828.3 | | | $ | 286.6 | |
Denominator: | | | | | |
Weighted-average shares of common stock outstanding—basic | 42,056,278 | | | 77,213,010 | | | 81,259,778 | |
Potential shares of common stock: | | | | | |
Restricted stock units | 14,147 | | | 33,175 | | | 60,276 | |
Employee stock options | 1,085,844 | | | 3,239,739 | | | 716,149 | |
Weighted-average shares of common stock outstanding—diluted | 43,156,269 | | | 80,485,924 | | | 82,036,203 | |
Earnings per share of common stock attributable to controlling interests: | | | | | |
Basic: | | | | | |
Continuing operations | $ | 2.39 | | | $ | 1.66 | | | $ | 3.04 | |
Discontinued operations | $ | — | | | $ | 9.07 | | | $ | 0.49 | |
Basic earnings per share of common stock attributable to controlling interests | $ | 2.39 | | | $ | 10.73 | | | $ | 3.53 | |
Diluted | | | | | |
Continuing operations | $ | 2.33 | | | $ | 1.59 | | | $ | 3.01 | |
Discontinued operations | $ | — | | | $ | 8.70 | | | $ | 0.48 | |
Diluted earnings per share of common stock attributable to controlling interests | $ | 2.33 | | | $ | 10.29 | | | $ | 3.49 | |
(1)Income available to participating unvested securities includes dividends paid on unvested restricted shares and their proportionate share of undistributed earnings.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
17) Revenue
Management fees
The Company’s management fees are a function of the fee rates the Affiliates charge to their clients, which are typically expressed in basis points, and the levels of the Company’s assets under management. The most significant driver of increases or decreases in this average fee rate is changes in the mix of the Company’s assets under management caused by net inflows or outflows in certain asset classes or disproportionate market movements.
Performance fees
The Company’s products subject to performance fees earn these fees upon exceeding high-water mark performance thresholds or outperforming a hurdle rate. Performance fees are recorded in revenues when the contractual performance criteria have been met and when it is probable that a significant reversal of revenue recognized will not occur in future reporting periods.
Other revenue
Included in other revenue are certain payroll and benefits costs and expenses paid on behalf of Funds by the Company’s Affiliates. In instances where a customer reimburses the Company for a cost paid on the customer’s behalf, the Company is acting as a principal and the reimbursement is accrued on a gross basis at cost as the corresponding reimbursable expenses are incurred. There was no revenue from expense reimbursements for the year ended December 31, 2022. Revenue from expense reimbursements amounted to $2.9 million and $4.6 million for the years ended December 31, 2021 and 2020, respectively, and is recorded in other revenue in the Company’s Consolidated Statements of Operations. Other revenue may also include other miscellaneous revenue, consisting primarily of administration and consulting services.
Disaggregation of management fee revenue
The geographic disaggregation of management fee revenue for the years ended December 31 (in millions) is presented below:
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Quant & Solutions | | | | | |
U.S. | $ | 279.1 | | | $ | 313.1 | | | $ | 249.7 | |
Non-U.S. | 88.3 | | | 106.3 | | | 97.1 | |
Liquid Alpha(1) | | | | | |
U.S. | — | | | — | | | 82.0 | |
Non-U.S. | — | | | — | | | 26.3 | |
Other(2) | | | | | |
U.S. | — | | | 10.2 | | | 17.1 | |
Non-U.S. | — | | | 3.7 | | | 6.7 | |
Management fee revenue | $ | 367.4 | | | $ | 433.3 | | | $ | 478.9 | |
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
17) Revenue (cont.)
(1)The Company’s previously divested Affiliates, Barrow Hanley, Mewhinney & Strauss LLC (“Barrow”), Copper Rock Capital Partners (“Copper Rock”), and ICM are included within the Liquid Alpha segment for year ended December 31, 2020. The ICM operating segment was reclassified to “Other” within the Company’s segment reporting for the year ended December 31, 2021.
(2)The Company’s previously divested Affiliates, Campbell Global and ICM, are included within the Other category for year ended December 31, 2021. The Company’s previously divested Affiliate, Campbell Global is included within the Other category for year ended December 31, 2020.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
18) Employee Benefits
The Company has various defined contribution plans covering substantially all of its full-time employees. In addition to pre-tax contributions made by employees, the Company also makes contributions to the qualified plans annually.
The Company also has non-qualified defined contribution plans covering certain senior employees. The Company has established a Deferred Compensation Plan under which the Board of Directors makes awards that may be invested by the recipient in investments deemed available under the plan. Vesting of awards under the Deferred Compensation Plan is based on the number of years of service already provided by the employee at the date of the grant. In addition, the Company has established a Voluntary Deferral Plan that provides officers of the Company the opportunity to voluntarily defer a portion of their compensation. The compensation deferred is deemed to be invested in one or more investment options available under the plan. These non-qualified plans are unfunded, although the Company does make contributions to a Rabbi Trust to hedge its risks in terms of providing returns to employees on their deemed investments held in the plan.
As of December 31, 2022 and 2021, a total of $39.9 million and $45.0 million, respectively, had been recorded as long-term compensation liabilities and a total of $40.0 million and $45.0 million had been invested under the Deferred Compensation and Voluntary Deferral plans, respectively. The change in the fair value of long-term compensation liabilities and the change in fair value of the assets invested under the Deferred Compensation and Voluntary Deferral plans was $4.9 million and $4.9 million, respectively, for the year ended December 31, 2022, $3.5 million and $3.5 million, respectively, for the year ended December 31, 2021, and $7.6 million, and $7.0 million, respectively, for the year ended December 31, 2020. The Company recorded total expenses in relation to its qualified and non-qualified plans within compensation and benefits in its Consolidated Statements of Operations for the years ended December 31, 2022, 2021 and 2020 of $6.0 million, $8.5 million and $9.0 million, respectively.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
19) Equity-based Compensation
Cash-settled Affiliate awards
The Company maintains compensation arrangements with certain of its Affiliates whereby in exchange for continued service, Affiliate equity is either purchased by, or granted to Affiliate key employees subject to a limit imposed by the Company, and may be repurchased either by Affiliate key employees or by the Company at a future date at the then applicable fair value, subject to service requirements having been met. Compensation expense is recognized over the requisite service period equal to the cumulative vested fair value of the award at the end of each period up to vesting date.
The Company accounts for these arrangements as “cash-settled” share-based payments, and accordingly a corresponding share-based payment liability is recorded. The fair value of the liabilities are determined with the assistance of third party valuation specialists using discounted cash flow analyses, which incorporate assumptions for the forecasted earnings information, market risk adjustments, discount rates, when award holders maximize value and post-vesting restrictions. Vested Affiliate equity liabilities are revalued at each period end until settlement date, with changes in the liabilities included within compensation expense.
The following table presents the changes in the share-based payments liability for the years ended December 31 (in millions):
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Balance, beginning of period | $ | 28.1 | | | $ | 25.0 | | | $ | 33.2 | |
Amortization and revaluation of granted awards | (4.6) | | | 5.4 | | | 2.0 | |
| | | | | |
Affiliate disposals | — | | | (0.8) | | | — | |
Repurchases (cash-settled) | (4.1) | | | (1.5) | | | (10.2) | |
Balance, end of period | $ | 19.4 | | | $ | 28.1 | | | $ | 25.0 | |
Equity-settled corporate awards
BrightSphere Investment Group equity incentive plan
The Company has established various plans under which it is authorized to grant restricted stock awards (“RSAs”), restricted stock units (“RSUs”), performance-based restricted stock awards (“Performance-based RSAs”), performance-based restricted stock units (“Performance-based RSUs”) and stock option awards. These plans are maintained to provide equity-based compensation arrangements to employees and non-executive directors. Equity ownership encourages employees and directors to act in the best long-term interests of the Company. As of December 31, 2022, the Company had 4.5 million shares of common stock available to be granted under the various plans.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
19) Equity-based Compensation (cont.)
Compensation expense recognized by the Company for the years ended December 31, 2022, 2021 and 2020 in relation to these awards was $2.4 million, $1.9 million, and $2.5 million respectively. The related income tax benefit recognized for years ended December 31, 2022, 2021 and 2020 was $0.3 million, $0.3 million and $0.4 million respectively. Unamortized compensation expense related to unvested RSAs, RSUs, Performance-based RSAs, Performance-based RSUs and stock options at December 31, 2022 of $1.5 million is expected to be recognized over a weighted-average period of 1.5 years. The service inception date for annual awards granted in 2022 is deemed to be January 1, 2021. It is anticipated that annual awards for 2022 with a fair value of $0.6 million will be granted during 2023 with a service inception date of January 1, 2022.
The following summarizes the grant date fair value of the instruments granted by the Company during the year ended December 31:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2022 | | 2021 | | 2020 |
BrightSphere Investment Group Inc. awards | | Shares granted | | Weighted average fair value | | Shares granted | | Weighted average fair value | | Shares granted | | Weighted average fair value |
| | | | | | | | | | | | |
RSUs | | 59,999 | | | 22.62 | | | 15,548 | | | 22.06 | | | 105,678 | | | 10.20 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Stock options | | — | | | — | | | — | | | — | | | 2,820,000 | | | 0.65 | |
Grants of restricted stock in BrightSphere Investment Group Inc.
The following table summarizes the activity related to restricted stock awards:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2022 | | 2021 | | 2020 |
BrightSphere Investment Group Inc. RSAs | | Number of shares | | Weighted average grant date fair value per share | | Number of shares | | Weighted average grant date fair value per share | | Number of shares | | Weighted average grant date fair value per share |
Outstanding at beginning of the year | | 2,500 | | | $ | 10.09 | | | 14,010 | | | $ | 13.26 | | | 77,217 | | | $ | 14.43 | |
| | | | | | | | | | | | |
Granted during the year | | — | | | — | | | — | | | — | | | — | | | — | |
Forfeited during the year | | (125) | | | 10.09 | | | (1,500) | | | 10.09 | | | (6,447) | | | 14.19 | |
Vested during the year | | (2,375) | | | 10.09 | | | (10,010) | | | 14.53 | | | (56,760) | | | 14.75 | |
| | | | | | | | | | | | |
Outstanding at end of the year | | — | | | $ | — | | | 2,500 | | | $ | 10.09 | | | 14,010 | | | $ | 13.26 | |
The grant date fair value per share, calculated based on the closing price as quoted on the New York Stock Exchange on the measurement date, is used to determine the fair value of restricted stock awards granted to employees. There were no RSAs granted by the Company during the years ended December 31, 2022, 2021 and 2020, respectively. Restricted stock awards under the plan generally have a vesting period of one to three years.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
19) Equity-based Compensation (cont.)
Grants of restricted stock units in BrightSphere Investment Group Inc.
The following table summarizes the activity related to restricted stock units:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2022 | | 2021 | | 2020 |
BrightSphere Investment Group Inc. RSUs | | Number of shares | | Weighted average grant date fair value per share | | Number of shares | | Weighted average grant date fair value per share | | Number of shares | | Weighted average grant date fair value per share |
Outstanding at beginning of the year | | 38,703 | | | $ | 15.33 | | | 60,364 | | | $ | 10.53 | | | 62,899 | | | $ | 11.79 | |
Granted during the year | | 59,999 | | | 22.62 | | | 15,548 | | | 22.06 | | | 105,678 | | | 10.20 | |
Forfeited during the year | | (3,003) | | | 17.55 | | | (2,345) | | | 10.30 | | | (30,927) | | | 10.83 | |
Vested during the year | | (24,035) | | | 16.51 | | | (34,864) | | | 10.35 | | | (77,286) | | | 10.99 | |
| | | | | | | | | | | | |
Outstanding at end of the year | | 71,664 | | | $ | 20.95 | | | 38,703 | | | $ | 15.33 | | | 60,364 | | | $ | 10.53 | |
The grant date fair value per share, calculated based on the closing price as quoted on the New York Stock Exchange on the measurement date, is used to determine the fair value of restricted stock units granted to employees. Restricted stock units under the plan generally have a vesting period of one to three years.
Grants of Performance-based restricted stock awards in BrightSphere Investment Group Inc.
The following table summarizes the activity related to performance-based restricted stock awards:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2022 | | 2021 | | 2020 |
BrightSphere Investment Group Inc. Performance-based RSAs | | Number of shares | | Weighted average grant date fair value per share | | Number of shares | | Weighted average grant date fair value per share | | Number of shares | | Weighted average grant date fair value per share |
Outstanding at beginning of the year | | — | | | $ | — | | | 83,092 | | | $ | 9.78 | | | 258,678 | | | $ | 10.11 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Vested during the year | | — | | | — | | | (36,007) | | | 9.78 | | | — | | | — | |
Other movements | | — | | | — | | | (47,085) | | | 9.78 | | | (175,586) | | | 10.26 | |
Outstanding at end of the year | | — | | | $ | — | | | — | | | $ | — | | | 83,092 | | | $ | 9.78 | |
Other movements includes performance-based RSAs that did not meet the market vesting condition and did not vest during the years ended December 31, 2021 and 2020, respectively. There were no performance-based RSAs granted by the Company during the years ended December 31, 2022, 2021, and 2020.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
19) Equity-based Compensation (cont.)
Grants of Performance-based restricted stock units in BrightSphere Investment Group Inc.
The following table summarizes the activity related to performance-based restricted stock units:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2022 | | 2021 | | 2020 |
BrightSphere Investment Group Inc. Performance-based RSUs | | Number of shares | | Weighted average grant date fair value per share | | Number of shares | | Weighted average grant date fair value per share | | Number of shares | | Weighted average grant date fair value per share |
Outstanding at beginning of the year | | 9,013 | | | $ | 14.62 | | | 9,013 | | | $ | 14.62 | | | 9,013 | | | $ | 14.62 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Vested during the year | | (7,932) | | | 14.62 | | | — | | | — | | | — | | | — | |
Other movements | | (1,081) | | | 14.62 | | | — | | | — | | | — | | | — | |
Outstanding at end of the year | | — | | | $ | — | | | 9,013 | | | $ | 14.62 | | | 9,013 | | | $ | 14.62 | |
There were no performance-based RSUs granted by the Company during the years ended December 31, 2022 and 2021, and 2020, respectively. Performance-based RSUs under the plan have a vesting period of three years.
Grants of Stock Options in BrightSphere Investment Group Inc.
The following tables summarizes the activity related to the Company’s stock option awards:
| | | | | | | | | | | | | | | | | | | | | | | |
| 2022 |
| Stock Options | | Weighted average exercise price | | Weighted average remaining contractual term (in years) | | Aggregate intrinsic value |
Outstanding at beginning of the year | 2,969,963 | | | $ | 11.09 | | | 2.5 | | |
| | | | | | | |
| | | | | | | |
Exercised during the year | (499,500) | | | 11.70 | | | | | |
Outstanding at end of the year | 2,470,463 | | | $ | 10.97 | | | 1.6 | | $ | 23,746,573 | |
Exercisable at end of the year | 1,441,463 | | | $ | 11.03 | | | 1.5 | | $ | 13,767,753 | |
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
19) Equity-based Compensation (cont.)
| | | | | | | | | | | | | | | | | | | | | | | |
| 2021 |
| Stock Options | | Weighted average exercise price | | Weighted average remaining contractual term (in years) | | Aggregate intrinsic value |
Outstanding at beginning of the year | 7,375,000 | | | $ | 11.38 | | | 3.4 | | |
| | | | | | | |
| | | | | | | |
Exercised during the year | (4,405,037) | | | 11.57 | | | | | |
Outstanding at end of the year | 2,969,963 | | | $ | 11.09 | | | 2.5 | | $ | 43,091,497 | |
Exercisable at end of the year | 911,963 | | | $ | 11.56 | | | 2.3 | | $ | 12,802,697 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| 2020 |
| Stock Options | | Weighted average exercise price | | Weighted average remaining contractual term (in years) | | Aggregate intrinsic value |
Outstanding at beginning of the year | 8,970,000 | | | $ | 12.00 | | | 4.0 | | |
Granted during the year | 2,820,000 | | | 10.37 | | | 4.8 | | |
Forfeited during the year | (4,396,000) | | | 12.00 | | | | | |
Exercised during the year | (19,000) | | | 12.00 | | | | | |
Outstanding at end of the year | 7,375,000 | | | $ | 11.38 | | | 3.4 | | $ | 58,290,000 | |
Exercisable at end of the year | 4,288,000 | | | $ | 11.73 | | | 3.2 | | $ | 32,366,640 | |
There were no stock options granted by the Company during the year ended December 31, 2022 and 2021, respectively. The Company granted stock options with a fair value of $1.8 million during the year ended December 31, 2020. The total fair value of options vested during the years ended December 31, 2022, 2021 and 2020 was $1.3 million, $1.3 million and $1.5 million, respectively. The total intrinsic value of options exercised during the years ended December 31, 2022, 2021 and 2020 was $6.0 million, $75.5 million and $0.0 million, respectively. The Company received $0.0 million, $2.7 million and $0.2 million related to the exercise of options for the year ended December 31, 2022, 2021, and 2020, respectively. The Company realized tax benefits of $0.3 million, $0.6 million, and $0.0 million related to the exercise of options for the year ended December 31, 2022, 2021, and 2020, respectively. Shares issued upon exercise of the options represent newly issued shares.
The fair value of the stock options grant was estimated on the grant date using a Monte-Carlo simulation valuation model. The weighted average fair value of stock options granted during the year ended December 31, 2020 was $0.65 per option based on the grant date assumptions stated below.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
19) Equity-based Compensation (cont.)
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Weighted-average grant date fair value per option | $ | — | | | $ | — | | | $ | 0.65 | |
Assumptions: | | | | | |
Dividend yield (1) | —% | | —% | | 3.9% to 7.4% |
Expected volatility (2) | —% | | —% | | 29.7% to 41.3% |
Risk-free interest rate (3) | —% | | —% | | 1.4% to 0.3% |
Expected life of options (4) | 0 | | 0 | | 4.7 years to 5.0 years |
(1)Dividend yield assumption represents the Company’s expected dividend yield based on its historical dividend payouts and the stock price at the date of grant.
(2)Expected volatility is based upon historical BSIG stock price volatility.
(3)The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve at the time of grant.
(4)Expected life of options is based on the contractual term and the expected exercise behavior.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
20) Accumulated Other Comprehensive Income (Loss)
The components of accumulated other comprehensive income (loss) for the years ended December 31, 2022, 2021 and 2020 were as follows (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | Foreign currency translation adjustment | | Valuation and amortization of derivative securities | | Total |
Balance, as of December 31, 2019 | | $ | 2.8 | | | $ | (20.3) | | | $ | (17.5) | |
Foreign currency translation adjustment | | 1.6 | | | — | | | 1.6 | |
Amortization related to derivatives securities, before tax | | — | | | 3.1 | | | 3.1 | |
Tax impact | | — | | | (0.8) | | | (0.8) | |
Other comprehensive income | | 1.6 | | | 2.3 | | | 3.9 | |
Balance, as of December 31, 2020 | | $ | 4.4 | | | $ | (18) | | | $ | (13.6) | |
Foreign currency translation adjustment | | 0.4 | | | — | | | 0.4 | |
Amortization related to derivatives securities, before tax | | — | | | 3.3 | | | 3.3 | |
Tax impact | | — | | | (0.9) | | | (0.9) | |
Other comprehensive income | | 0.4 | | | 2.4 | | | 2.8 | |
Balance, as of December 31, 2021 | | $ | 4.8 | | | (15.6) | | | $ | (10.8) | |
Foreign currency translation adjustment | | (3.1) | | | — | | | (3.1) | |
Amortization related to derivatives securities, before tax(1) | | — | | | 4.6 | | | 4.6 | |
Tax impact | | — | | | (1.3) | | | (1.3) | |
Other comprehensive income (loss) | | (3.1) | | | 3.3 | | | 0.2 | |
Balance, as of December 31, 2022 | | $ | 1.7 | | | $ | (12.3) | | | $ | (10.6) | |
(1)On January 18, 2022 the Company completed the full redemption of the $125 million aggregate principal amount outstanding of its 5.125% Senior Notes due August 1, 2031. As a result of this transaction, the Company recorded $1.3 million of amortization expense included in the Amortization related to derivative securities, before tax.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements
December 31, 2022 and 2021
21) Non-controlling Interests
Non-controlling interests in consolidated Funds
Net income (loss) attributable to non-controlling interests in consolidated Funds in the Consolidated Statements of Operations is comprised of the net income or loss and net gains and losses allocated to equity-holders, other than BSIG, of consolidated Funds. For the years ended December 31, 2022, 2021 and 2020 this net income was $0.0 million, $68.0 million, and $28.8 million, respectively. Non-controlling interests in consolidated Funds on the Consolidated Balance Sheets represents the share of net assets of the Funds attributable to those equity holders who are restricted in their ability to redeem their interests, which amounted to $0.0 million at December 31, 2022, and $0.0 million at December 31, 2021.
22) Derivatives and Hedging
Cash flow hedge
In July 2015, the Company entered into a series of $300.0 million notional Treasury rate lock contracts which were designated and qualified as cash flow hedges. The Company documented its hedging strategy and risk management objective for this contract in anticipation of a future debt issuance. The Treasury rate lock contract eliminated the impact of fluctuations in the underlying benchmark interest rate for future forecasted debt issuances. The Company assessed the effectiveness of the hedging contract at inception and on a quarterly basis thereafter. The forecasted debt issuances occurred in July 2016 and the Treasury rate lock, which had an accumulated fair value of $(34.4) million, was settled. Refer to Note 13, Borrowings and Debt, for additional information on the debt issuances.
Amounts recorded in accumulated other comprehensive income in connection with the settled Treasury rate lock were $3.3 million, net of tax of $1.3 million for the year ended December 31, 2022. As of December 31, 2022, the balance in accumulated other comprehensive income (loss) in connection with the Treasury rate lock contract amounted to $(12.3) million, net of tax. This balance will be reclassified to earnings through interest expense over the life of the issued debt. Amounts of $4.6 million, $3.3 million and $3.1 million have been reclassified for the years ended December 31, 2022, 2021 and 2020, respectively. During the next twelve months the Company expects to reclassify approximately $3.4 million to interest expense.
On January 18, 2022, the Company completed the full redemption of the $125 million aggregate principal amount outstanding of its 5.125% Senior Notes due August 1, 2031. As a result of this transaction, amortization expense of $1.3 million (of the $4.6 million interest expense reclassified to earnings for the year ended December 31, 2022) was reclassified to earnings as interest expense.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
23) Segment Information
The Company has the following reportable segment:
•Quant & Solutions—comprised of versatile, often highly-tailored strategies that leverage data and technology in a computational, factor-based investment process across a range of asset classes in developed and emerging markets, including global, non-U.S. and small-cap equities, as well as managed volatility, ESG, multi-asset, equity alternatives, and long/short strategies. This segment is comprised of the Company’s interest in Acadian.
The corporate head office is included within the Other category, along with its previously disposed Affiliate, Campbell Global, for the years ended December 31, 2021 and 2020. The Company completed the sale of its equity interests in Campbell Global in August 2021. ICM is included in the Other category for the year ended December 31, 2021. The Company completed the sale of its equity interests in ICM in July 2021. The corporate head office expenses are not allocated to the Company’s business segment but the Chief Operating Decision Maker (“CODM”) does consider the cost structure of the corporate head office when evaluating the financial performance of the segment. The Company’s previously divested Affiliates, Barrow, Copper Rock, and ICM are included within the Liquid Alpha segment for year ended December 31, 2020.
Performance Measure
The primary measure used by the CODM in measuring performance and allocating resources to the segments is economic net income (“ENI”). The Company defines economic net income for the segments as ENI revenue less (i) ENI operating expenses, (ii) variable compensation and (iii) key employee distributions. The ENI adjustments to U.S. GAAP include both reclassifications of U.S. GAAP revenue and expense items, as well as adjustments to U.S. GAAP results, primarily to exclude non-cash, non-economic expenses, or to reflect cash benefits not recognized under U.S. GAAP. This measure supplements and should be considered in addition to, and not in lieu of, the Consolidated Statements of Operations prepared in accordance with U.S. GAAP. The Company does not disclose total asset information for its reportable segments as the information is not reviewed by the CODM.
ENI revenue includes management fees, performance fees and other revenue under U.S. GAAP, adjusted to include management fees paid to Affiliates by consolidated Funds and the Company’s share of earnings from its equity-accounted Affiliate. ENI revenue is also adjusted to exclude the separate revenues recorded under U.S. GAAP for certain Fund expenses reimbursed to our Affiliates.
ENI operating expenses include compensation and benefits, general and administrative expense, and depreciation and amortization under U.S. GAAP, adjusted to exclude non-cash expenses representing changes in the value of Affiliate equity and profit interests held by Affiliate key employees, goodwill impairment and amortization of acquired intangible assets, capital transaction costs, restructuring costs, and the separate expenses recorded under U.S. GAAP for certain Fund expenses reimbursed to Affiliates. Additionally, variable compensation and Affiliate key employee distributions are segregated from ENI operating expenses.
ENI segment results are also adjusted to exclude the portion of consolidated Fund revenues, expenses and investment return recorded under U.S. GAAP.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
23) Segment Information (cont.)
Segment Presentation
The following tables set forth summarized operating results for the Company’s segments and related adjustments necessary to reconcile the segment economic net income to arrive at the Company's consolidated U.S. GAAP net income (loss) for the year ended December 31, 2022 (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Quant & Solutions | | | | | | Other | | Reconciling Adjustments | | Total U.S. GAAP(1) |
ENI revenue | $ | 416.8 | | | | | | | $ | — | | | $ | 0.4 | | (a) | $ | 417.2 | |
| | | | | | | | | | | |
ENI operating expenses | 165.5 | | | | | | | 16.6 | | | (38.2) | | (b) | 143.9 | |
Earnings before variable compensation | 251.3 | | | | | | | (16.6) | | | 38.6 | | | 273.3 | |
Variable compensation | 96.0 | | | | | | | 4.3 | | | — | | | 100.3 | |
ENI operating earnings (after variable comp) | 155.3 | | | | | | | (20.9) | | | 38.6 | | | 173.0 | |
Affiliate key employee distributions | 5.1 | | | | | | | — | | | — | | | 5.1 | |
Earnings after Affiliate key employee distributions | 150.2 | | | | | | | (20.9) | | | 38.6 | | | 167.9 | |
Net interest expense | — | | | | | | | (17.3) | | | (2.4) | | (c) | (19.7) | |
Net investment loss | — | | | | | | | — | | | (0.2) | | (d) | (0.2) | |
Loss on extinguishment of debt | — | | | | | | | — | | | (3.2) | | (d) | (3.2) | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Income tax expense | — | | | | | | | (30.4) | | | (13.8) | | (e) | (44.2) | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Economic net income | $ | 150.2 | | | | | | | $ | (68.6) | | | $ | 19.0 | | | $ | 100.6 | |
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
23) Segment Information (cont.)
The following table presents the financial data for the Company’s segments for the year ended December 31, 2021 (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Quant & Solutions | | | | | | Other | | Reconciling Adjustments | | Total U.S. GAAP(1) |
ENI revenue | $ | 488.1 | | | | | | | $ | 35.4 | | | $ | 0.3 | | (a) | $ | 523.8 | |
| | | | | | | | | | | |
ENI operating expenses | 160.8 | | | | | | | 32.0 | | | 41.3 | | (b) | 234.1 | |
Earnings before variable compensation | 327.3 | | | | | | | 3.4 | | | (41.0) | | | 289.7 | |
Variable compensation | 100.8 | | | | | | | 28.8 | | | 0.9 | | (f) | 130.5 | |
ENI operating earnings (after variable comp) | 226.5 | | | | | | | (25.4) | | | (41.9) | | | 159.2 | |
Affiliate key employee distributions | 12.4 | | | | | | | 1.0 | | | — | | | 13.4 | |
Earnings after Affiliate key employee distributions | 214.1 | | | | | | | (26.4) | | | (41.9) | | | 145.8 | |
Net interest expense | — | | | | | | | (22.3) | | | (2.3) | | (c) | (24.6) | |
Net investment income | — | | | | | | | — | | | 8.3 | | (d) | 8.3 | |
Gain on sale of subsidiaries | — | | | | | | | — | | | 48.6 | | (d) | 48.6 | |
Net income attributable to non-controlling interests in consolidated Funds | — | | | | | | | — | | | (68.0) | | (d) | (68.0) | |
Income tax expense | — | | | | | | | (47.1) | | | (2.9) | | (e) | (50.0) | |
Income from discontinued operations, net of tax | — | | | | | | | — | | | 77.3 | | (g) | 77.3 | |
Gain on disposal of discontinued operations, net of tax | — | | | | | | | — | | | 691.0 | | (h) | 691.0 | |
Economic net income | $ | 214.1 | | | | | | | $ | (95.8) | | | $ | 710.1 | | | $ | 828.4 | |
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
23) Segment Information (cont.)
The following table presents the financial data for the Company’s segments for the year ended December 31, 2020 (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Quant & Solutions | | Liquid Alpha | | Other | | Reconciling Adjustments | | Total U.S. GAAP(1) |
ENI revenue | $ | 354.8 | | | $ | 111.1 | | | $ | 26.4 | | | $ | 7.2 | | (a) | $ | 499.5 | |
| | | | | | | | | |
ENI operating expenses | 149.0 | | | 39.4 | | | 45.1 | | | 13.7 | | (b) | 247.2 | |
Earnings before variable compensation | 205.8 | | | 71.7 | | | (18.7) | | | (6.5) | | | 252.3 | |
Variable compensation | 72.8 | | | 29.0 | | | 6.1 | | | 4.2 | | (f) | 112.1 | |
ENI operating earnings (after variable comp) | 133.0 | | | 42.7 | | | (24.8) | | | (10.7) | | | 140.2 | |
Affiliate key employee distributions | 4.3 | | | 3.9 | | | 0.3 | | | — | | | 8.5 | |
Earnings after Affiliate key employee distributions | 128.7 | | | 38.8 | | | (25.1) | | | (10.7) | | | 131.7 | |
Net interest expense | — | | | — | | | (21.6) | | | (6.3) | | (c) | (27.9) | |
Net investment loss | — | | | — | | | — | | | (0.3) | | (d) | (0.3) | |
Gain on sale of subsidiaries | — | | | — | | | — | | | 241.3 | | (d) | 241.3 | |
Net income attributable to non-controlling interests in consolidated Funds | — | | | — | | | — | | | (28.8) | | (d) | (28.8) | |
Income tax expense | — | | | — | | | (32.5) | | | (64.6) | | (e) | (97.1) | |
Income from discontinued operations, net of tax | — | | | — | | | — | | | 67.8 | | (g) | 67.8 | |
| | | | | | | | | |
Economic net income | $ | 128.7 | | | $ | 38.8 | | | $ | (79.2) | | | $ | 198.4 | | | $ | 286.7 | |
(1)The most directly comparable U.S. GAAP measure of ENI revenue is U.S. GAAP revenue. The most directly comparable U.S. GAAP measure of ENI operating expenses is U.S. GAAP operating expenses, which is comprised of ENI operating expenses, variable compensation and Affiliate key employee distributions above. The most directly comparable U.S. GAAP measure of earnings after Affiliate key employee distributions is U.S. GAAP operating income. The most directly comparable U.S. GAAP measure of ENI is U.S. GAAP net income attributable to controlling interests.
Reconciling Adjustments:
(a)Adjusted to exclude earnings from equity-accounted Affiliate, which are included in U.S. GAAP investment income, and to include consolidated Funds revenues and the separate revenues recorded for certain Fund expenses reimbursed by customers, which are included in U.S. GAAP revenue.
(b)Adjusted to include non-cash expenses for key employee equity and profit interest revaluations, capital transaction costs, goodwill impairment and amortization of acquired intangible assets, restructuring costs, consolidated Funds’ operating expenses and the Fund expenses reimbursed by customers, each of which are included in U.S. GAAP operating expenses.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
23) Segment Information (cont.)
(c)Adjusted to include the cost of seed financing, and amortization of debt issuance costs, which is included in U.S. GAAP interest expense.
(d)Adjusted to include net investment income (loss), the loss on extinguishment of debt, net income (loss) attributable to non-controlling interests in consolidated Funds, and the gain on sale of subsidiaries, all of which are included in U.S. GAAP net income attributable to controlling interests.
(e)Adjusted to include the impact of deferred tax attributable to the amortization of goodwill and acquired intangibles. Adjusted to include tax expense or benefits relating to uncertain tax positions, the tax impact of certain ENI adjustments and other unusual items that are not included in current operating results for ENI purposes.
(f)Adjusted to include restructuring costs which are included in U.S. GAAP compensation expense.
(g)Adjusted to include the results of discontinued operations, net of tax, which is included in U.S. GAAP net income attributable to controlling interests.
(h)Adjusted to include the gain on disposal of discontinued operations, net of tax, which is included in U.S. GAAP net income attributable to controlling interests.
BrightSphere Investment Group Inc.
Notes to Consolidated Financial Statements (Continued)
December 31, 2022 and 2021
24) Selected Quarterly Financial Data (unaudited)
The following is a summary of the quarterly results of operations of the Company for the years ended December 31, 2022 and 2021 ($ in millions, unless otherwise noted):
| | | | | | | | | | | | | | | | | | | | | | | |
| 2022 |
| First Quarter | | Second Quarter | | Third Quarter | | Fourth Quarter |
Revenue | $ | 112.2 | | | $ | 95.5 | | | $ | 86.8 | | | $ | 122.7 | |
Operating income | 43.2 | | | 46.7 | | | 30.1 | | | 47.9 | |
Income from continuing operations before income taxes | 33.4 | | | 41.3 | | | 25.3 | | | 44.8 | |
| | | | | | | |
| | | | | | | |
Net income | 23.8 | | | 28.6 | | | 17.8 | | | 30.4 | |
Net income attributable to controlling interests | 23.8 | | | 28.6 | | | 17.8 | | | 30.4 | |
Basic earnings per share ($) | $ | 0.54 | | | $ | 0.69 | | | $ | 0.43 | | | $ | 0.73 | |
Diluted earnings per share ($) | $ | 0.53 | | | $ | 0.67 | | | $ | 0.42 | | | $ | 0.72 | |
| | | | | | | |
| | | | | | | |
Basic shares outstanding (in millions) | 44.0 | | | 41.4 | | | 41.4 | | | 41.4 | |
Diluted shares outstanding (in millions) | 45.3 | | | 42.5 | | | 42.4 | | | 42.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| 2021 |
| First Quarter | | Second Quarter | | Third Quarter | | Fourth Quarter |
Revenue | $ | 109.7 | | | $ | 133.3 | | | $ | 117.9 | | | $ | 162.9 | |
Operating income | 32.5 | | | 36.1 | | | 28.7 | | | 48.5 | |
Income from continuing operations before income taxes | 27.6 | | | 34.6 | | | 57.4 | | | 58.5 | |
Income from discontinued operations, net of tax | 21.9 | | | 53.4 | | | 1.2 | | | 0.8 | |
Gain (Loss) on disposal of discontinued operations, net of tax | — | | | 509.2 | | | 185.4 | | | (3.6) | |
Net income | 40.4 | | | 587.3 | | | 229.5 | | | 39.2 | |
Net income attributable to controlling interests | 27.0 | | | 532.7 | | | 229.5 | | | 39.2 | |
Basic earnings per share ($) | $ | 0.34 | | | $ | 6.71 | | | $ | 2.88 | | | $ | 0.55 | |
Diluted earnings per share ($) | $ | 0.33 | | | $ | 6.42 | | | $ | 2.76 | | | $ | 0.53 | |
Continuing operations basic earnings per share ($) | $ | 0.23 | | | $ | 0.31 | | | $ | 0.54 | | | $ | 0.59 | |
Continuing operations diluted earnings per share ($) | $ | 0.22 | | | $ | 0.29 | | | $ | 0.52 | | | $ | 0.57 | |
Basic shares outstanding (in millions) | 79.3 | | | 79.4 | | | 79.6 | | | 70.6 | |
Diluted shares outstanding (in millions) | 82.3 | | | 82.9 | | | 83.2 | | | 73.5 | |